[LAYHONG] YoY Annualized Quarter Result on 31-Dec-2009 [#3]

Stock
[LAYHONG] LAY HONG BHD
Announcement Date
23-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Dec-2009 [#3]
Profit Trend
QoQ- 1.54%
YoY- 410.3%
Quarter Report
Latest QR
Upcoming QR
LAYHONG's Result
LAYHONG's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 511,629 493,512 415,060 391,594 352,912 311,718 224,724 14.68%
PBT -21,021 20,724 22,761 19,617 7,260 7,200 4,877 -
Tax 5,008 -5,400 -5,533 -3,472 914 -1,738 -1,488 -
NP -16,013 15,324 17,228 16,145 8,174 5,461 3,389 -
-
NP to SH -16,790 8,956 14,785 12,424 2,434 1,386 3,756 -
-
Tax Rate - 26.06% 24.31% 17.70% -12.59% 24.14% 30.51% -
Total Cost 527,642 478,188 397,832 375,449 344,737 306,257 221,334 15.56%
-
Net Worth 117,413 125,135 102,089 91,529 77,357 75,097 69,259 9.18%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 117,413 125,135 102,089 91,529 77,357 75,097 69,259 9.18%
NOSH 49,774 49,353 47,287 46,243 46,227 46,222 42,681 2.59%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin -3.13% 3.11% 4.15% 4.12% 2.32% 1.75% 1.51% -
ROE -14.30% 7.16% 14.48% 13.57% 3.15% 1.85% 5.42% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 1,027.89 999.96 877.73 846.82 763.42 674.39 526.51 11.78%
EPS -33.73 18.15 31.27 26.87 5.27 3.00 8.80 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.3589 2.5355 2.1589 1.9793 1.6734 1.6247 1.6227 6.42%
Adjusted Per Share Value based on latest NOSH - 46,242
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 67.53 65.14 54.78 51.69 46.58 41.14 29.66 14.68%
EPS -2.22 1.18 1.95 1.64 0.32 0.18 0.50 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.155 0.1652 0.1348 0.1208 0.1021 0.0991 0.0914 9.19%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 1.26 1.79 1.75 0.81 0.45 0.96 1.06 -
P/RPS 0.12 0.18 0.20 0.10 0.06 0.14 0.20 -8.15%
P/EPS -3.74 9.86 5.60 3.01 8.54 32.00 12.05 -
EY -26.77 10.14 17.87 33.17 11.70 3.13 8.30 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.71 0.81 0.41 0.27 0.59 0.65 -3.34%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 25/02/13 27/02/12 17/02/11 23/02/10 19/02/09 25/02/08 02/03/07 -
Price 1.27 1.83 1.71 0.89 0.80 0.62 1.10 -
P/RPS 0.12 0.18 0.19 0.11 0.10 0.09 0.21 -8.89%
P/EPS -3.76 10.08 5.47 3.31 15.19 20.67 12.50 -
EY -26.56 9.92 18.28 30.19 6.58 4.84 8.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.72 0.79 0.45 0.48 0.38 0.68 -3.76%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment