[LAYHONG] YoY Annualized Quarter Result on 31-Dec-2012 [#3]

Stock
[LAYHONG] LAY HONG BHD
Announcement Date
25-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Dec-2012 [#3]
Profit Trend
QoQ- 1.47%
YoY- -287.48%
Quarter Report
Latest QR
Upcoming QR
LAYHONG's Result
LAYHONG's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 643,574 666,889 574,873 511,629 493,512 415,060 391,594 8.62%
PBT 28,605 29,568 7,717 -21,021 20,724 22,761 19,617 6.48%
Tax -6,032 -7,657 -2,569 5,008 -5,400 -5,533 -3,472 9.63%
NP 22,573 21,910 5,148 -16,013 15,324 17,228 16,145 5.74%
-
NP to SH 20,377 18,862 2,820 -16,790 8,956 14,785 12,424 8.59%
-
Tax Rate 21.09% 25.90% 33.29% - 26.06% 24.31% 17.70% -
Total Cost 621,001 644,978 569,725 527,642 478,188 397,832 375,449 8.74%
-
Net Worth 157,513 130,424 114,433 117,413 125,135 102,089 91,529 9.46%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - 3,334 - - - - - -
Div Payout % - 17.68% - - - - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 157,513 130,424 114,433 117,413 125,135 102,089 91,529 9.46%
NOSH 52,500 50,024 49,764 49,774 49,353 47,287 46,243 2.13%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 3.51% 3.29% 0.90% -3.13% 3.11% 4.15% 4.12% -
ROE 12.94% 14.46% 2.46% -14.30% 7.16% 14.48% 13.57% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 1,225.84 1,333.12 1,155.18 1,027.89 999.96 877.73 846.82 6.35%
EPS 38.81 37.71 5.67 -33.73 18.15 31.27 26.87 6.31%
DPS 0.00 6.67 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.0002 2.6072 2.2995 2.3589 2.5355 2.1589 1.9793 7.17%
Adjusted Per Share Value based on latest NOSH - 49,779
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 85.22 88.31 76.13 67.75 65.35 54.96 51.86 8.62%
EPS 2.70 2.50 0.37 -2.22 1.19 1.96 1.65 8.55%
DPS 0.00 0.44 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2086 0.1727 0.1515 0.1555 0.1657 0.1352 0.1212 9.46%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 6.28 3.42 1.40 1.26 1.79 1.75 0.81 -
P/RPS 0.51 0.26 0.12 0.12 0.18 0.20 0.10 31.18%
P/EPS 16.18 9.07 24.71 -3.74 9.86 5.60 3.01 32.33%
EY 6.18 11.03 4.05 -26.77 10.14 17.87 33.17 -24.41%
DY 0.00 1.95 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.09 1.31 0.61 0.53 0.71 0.81 0.41 31.17%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 23/02/16 24/02/15 24/02/14 25/02/13 27/02/12 17/02/11 23/02/10 -
Price 9.09 3.40 1.50 1.27 1.83 1.71 0.89 -
P/RPS 0.74 0.26 0.13 0.12 0.18 0.19 0.11 37.37%
P/EPS 23.42 9.02 26.47 -3.76 10.08 5.47 3.31 38.53%
EY 4.27 11.09 3.78 -26.56 9.92 18.28 30.19 -27.80%
DY 0.00 1.96 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.03 1.30 0.65 0.54 0.72 0.79 0.45 37.39%

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