[LAYHONG] YoY Cumulative 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- 52.3%
YoY- 410.3%
Quarter Report
Latest QR
Upcoming QR
LAYHONG's Result
LAYHONG's Financial Summary
View:
Show?
Cumulative Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 383,722 370,134 311,295 293,696 264,684 233,789 168,543 14.68%
PBT -15,766 15,543 17,071 14,713 5,445 5,400 3,658 -
Tax 3,756 -4,050 -4,150 -2,604 686 -1,304 -1,116 -
NP -12,010 11,493 12,921 12,109 6,131 4,096 2,542 -
-
NP to SH -12,593 6,717 11,089 9,318 1,826 1,040 2,817 -
-
Tax Rate - 26.06% 24.31% 17.70% -12.60% 24.15% 30.51% -
Total Cost 395,732 358,641 298,374 281,587 258,553 229,693 166,001 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 -10.73% 5.37% 10.86% 10.18% 2.36% 1.38% 4.07% -
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 770.92 749.97 658.30 635.11 572.56 505.79 394.88 11.78%
EPS -25.30 13.61 23.45 20.15 3.95 2.25 6.60 -
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 50.71 48.91 41.14 38.81 34.98 30.89 22.27 14.68%
EPS -1.66 0.89 1.47 1.23 0.24 0.14 0.37 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1552 0.1654 0.1349 0.121 0.1022 0.0992 0.0915 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 0.16 0.24 0.27 0.13 0.08 0.19 0.27 -8.34%
P/EPS -4.98 13.15 7.46 4.02 11.39 42.67 16.06 -
EY -20.08 7.60 13.40 24.88 8.78 2.34 6.23 -
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 0.16 0.24 0.26 0.14 0.14 0.12 0.28 -8.89%
P/EPS -5.02 13.45 7.29 4.42 20.25 27.56 16.67 -
EY -19.92 7.44 13.71 22.64 4.94 3.63 6.00 -
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