[LAYHONG] YoY Cumulative Quarter Result on 30-Jun-2010 [#1]

Stock

[LAYHONG] LAY HONG BHD

Announcement Date

26-Aug-2010

Admission Sponsor

Sponsor

Financial Year

31-Mar-2011

Quarter

30-Jun-2010 [#1]

Profit Trend

QoQ- -77.12%

YoY- 0.85%

Quarter Report

LayHong30June2010.pdf

Latest QR

Upcoming QR

LAYHONG's Result

LAYHONG's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Cumulative Result
Revenue	139,140	121,527	114,244	96,168	92,215	84,643	64,335	13.70%
YoY %	14.49%	6.37%	18.80%	4.29%	8.95%	31.57%	-	-
Horiz. %	216.27%	188.90%	177.58%	149.48%	143.34%	131.57%	100.00%	-
PBT	503	-5,130	5,043	3,344	4,381	-984	-1,526	-
YoY %	109.81%	-201.73%	50.81%	-23.67%	545.22%	35.52%	-	-
Horiz. %	-32.96%	336.17%	-330.47%	-219.13%	-287.09%	64.48%	100.00%	-
Tax	-122	1,296	-1,226	-1,254	-600	356	392	-
YoY %	-109.41%	205.71%	2.23%	-109.00%	-268.54%	-9.18%	-	-
Horiz. %	-31.12%	330.61%	-312.76%	-319.90%	-153.06%	90.82%	100.00%	-
NP	381	-3,834	3,817	2,090	3,781	-628	-1,134	-
YoY %	109.94%	-200.45%	82.63%	-44.72%	702.07%	44.62%	-	-
Horiz. %	-33.60%	338.10%	-336.60%	-184.30%	-333.42%	55.38%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	156	-3,939	2,661	2,363	2,343	-1,553	-2,595	-
YoY %	103.96%	-248.03%	12.61%	0.85%	250.87%	40.15%	-	-
Horiz. %	-6.01%	151.79%	-102.54%	-91.06%	-90.29%	59.85%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.25%	-	24.31%	37.50%	13.70%	-	-	-
YoY %	0.00%	-	-35.17%	173.72%	0.00%	-	-	-
Horiz. %	177.01%	-	177.45%	273.72%	100.00%	-	-	-
Total Cost	138,759	125,361	110,427	94,078	88,434	85,271	65,469	13.32%
YoY %	10.69%	13.52%	17.38%	6.38%	3.71%	30.25%	-	-
Horiz. %	211.95%	191.48%	168.67%	143.70%	135.08%	130.25%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	113,663	127,793	123,489	95,010	84,934	73,970	71,517	8.02%
YoY %	-11.06%	3.49%	29.97%	11.86%	14.82%	3.43%	-	-
Horiz. %	158.93%	178.69%	172.67%	132.85%	118.76%	103.43%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Equity
Net Worth	113,663	127,793	123,489	95,010	84,934	73,970	71,517	8.02%
YoY %	-11.06%	3.49%	29.97%	11.86%	14.82%	3.43%	-	-
Horiz. %	158.93%	178.69%	172.67%	132.85%	118.76%	103.43%	100.00%	-
NOSH	50,322	49,734	48,825	46,242	46,213	46,220	46,256	1.41%
YoY %	1.18%	1.86%	5.59%	0.06%	-0.02%	-0.08%	-	-
Horiz. %	108.79%	107.52%	105.55%	99.97%	99.91%	99.92%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Ratio Analysis
NP Margin	0.27%	-3.15%	3.34%	2.17%	4.10%	-0.74%	-1.76%	-
YoY %	108.57%	-194.31%	53.92%	-47.07%	654.05%	57.95%	-	-
Horiz. %	-15.34%	178.98%	-189.77%	-123.30%	-232.95%	42.05%	100.00%	-
ROE	0.14%	-3.08%	2.15%	2.49%	2.76%	-2.10%	-3.63%	-
YoY %	104.55%	-243.26%	-13.65%	-9.78%	231.43%	42.15%	-	-
Horiz. %	-3.86%	84.85%	-59.23%	-68.60%	-76.03%	57.85%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Per Share
RPS	276.50	244.35	233.98	207.96	199.54	183.13	139.08	12.12%
YoY %	13.16%	4.43%	12.51%	4.22%	8.96%	31.67%	-	-
Horiz. %	198.81%	175.69%	168.23%	149.53%	143.47%	131.67%	100.00%	-
EPS	0.31	-7.92	5.45	5.11	5.07	-3.36	-5.61	-
YoY %	103.91%	-245.32%	6.65%	0.79%	250.89%	40.11%	-	-
Horiz. %	-5.53%	141.18%	-97.15%	-91.09%	-90.37%	59.89%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	2.2587	2.5695	2.5292	2.0546	1.8379	1.6004	1.5461	6.51%
YoY %	-12.10%	1.59%	23.10%	11.79%	14.84%	3.51%	-	-
Horiz. %	146.09%	166.19%	163.59%	132.89%	118.87%	103.51%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Adjusted Per Share Value based on latest NOSH - 46,242
RPS	18.39	16.06	15.10	12.71	12.19	11.19	8.50	13.71%
YoY %	14.51%	6.36%	18.80%	4.27%	8.94%	31.65%	-	-
Horiz. %	216.35%	188.94%	177.65%	149.53%	143.41%	131.65%	100.00%	-
EPS	0.02	-0.52	0.35	0.31	0.31	-0.21	-0.34	-
YoY %	103.85%	-248.57%	12.90%	0.00%	247.62%	38.24%	-	-
Horiz. %	-5.88%	152.94%	-102.94%	-91.18%	-91.18%	61.76%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.1502	0.1689	0.1632	0.1256	0.1122	0.0977	0.0945	8.02%
YoY %	-11.07%	3.49%	29.94%	11.94%	14.84%	3.39%	-	-
Horiz. %	158.94%	178.73%	172.70%	132.91%	118.73%	103.39%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/13	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	-
Price	1.25	1.57	1.96	0.88	0.70	0.85	0.99	-
P/RPS	0.45	0.64	0.84	0.42	0.35	0.46	0.71	-7.31%
YoY %	-29.69%	-23.81%	100.00%	20.00%	-23.91%	-35.21%	-	-
Horiz. %	63.38%	90.14%	118.31%	59.15%	49.30%	64.79%	100.00%	-
P/EPS	403.23	-19.82	35.96	17.22	13.81	-25.30	-17.65	-
YoY %	2,134.46%	-155.12%	108.83%	24.69%	154.58%	-43.34%	-	-
Horiz. %	-2,284.59%	112.29%	-203.74%	-97.56%	-78.24%	143.34%	100.00%	-
EY	0.25	-5.04	2.78	5.81	7.24	-3.95	-5.67	-
YoY %	104.96%	-281.29%	-52.15%	-19.75%	283.29%	30.34%	-	-
Horiz. %	-4.41%	88.89%	-49.03%	-102.47%	-127.69%	69.66%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.55	0.61	0.77	0.43	0.38	0.53	0.64	-2.49%
YoY %	-9.84%	-20.78%	79.07%	13.16%	-28.30%	-17.19%	-	-
Horiz. %	85.94%	95.31%	120.31%	67.19%	59.38%	82.81%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Price Multiplier on Announcement Date
Date	26/08/13	27/08/12	26/08/11	26/08/10	25/08/09	29/08/08	27/08/07	-
Price	1.20	1.52	1.86	1.93	1.00	1.00	1.07	-
P/RPS	0.43	0.62	0.79	0.93	0.50	0.55	0.77	-9.24%
YoY %	-30.65%	-21.52%	-15.05%	86.00%	-9.09%	-28.57%	-	-
Horiz. %	55.84%	80.52%	102.60%	120.78%	64.94%	71.43%	100.00%	-
P/EPS	387.10	-19.19	34.13	37.77	19.72	-29.76	-19.07	-
YoY %	2,117.20%	-156.23%	-9.64%	91.53%	166.26%	-56.06%	-	-
Horiz. %	-2,029.89%	100.63%	-178.97%	-198.06%	-103.41%	156.06%	100.00%	-
EY	0.26	-5.21	2.93	2.65	5.07	-3.36	-5.24	-
YoY %	104.99%	-277.82%	10.57%	-47.73%	250.89%	35.88%	-	-
Horiz. %	-4.96%	99.43%	-55.92%	-50.57%	-96.76%	64.12%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.53	0.59	0.74	0.94	0.54	0.62	0.69	-4.29%
YoY %	-10.17%	-20.27%	-21.28%	74.07%	-12.90%	-10.14%	-	-
Horiz. %	76.81%	85.51%	107.25%	136.23%	78.26%	89.86%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos