[LAYHONG] YoY TTM Result on 30-Jun-2012 [#1]

Stock
[LAYHONG] LAY HONG BHD
Announcement Date
27-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Jun-2012 [#1]
Profit Trend
QoQ- -56.69%
YoY- -66.52%
Quarter Report
Latest QR
Upcoming QR
LAYHONG's Result
LAYHONG's Financial Summary
View:
Show?
TTM Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 670,083 596,252 538,641 499,379 441,181 392,569 358,118 11.00%
PBT 29,702 12,572 -17,373 7,998 21,354 14,156 17,139 9.59%
Tax -8,611 -3,925 2,514 -802 -2,690 -3,032 -1,714 30.85%
NP 21,091 8,647 -14,859 7,196 18,664 11,124 15,425 5.35%
-
NP to SH 19,630 8,554 -13,698 5,042 15,061 10,346 10,983 10.15%
-
Tax Rate 28.99% 31.22% - 10.03% 12.60% 21.42% 10.00% -
Total Cost 648,992 587,605 553,500 492,183 422,517 381,445 342,693 11.22%
-
Net Worth 140,129 121,059 113,663 127,793 123,489 95,010 84,934 8.69%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div - 2,488 2,487 - - - - -
Div Payout % - 29.09% 0.00% - - - - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 140,129 121,059 113,663 127,793 123,489 95,010 84,934 8.69%
NOSH 51,252 49,775 50,322 49,734 48,825 46,242 46,213 1.73%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 3.15% 1.45% -2.76% 1.44% 4.23% 2.83% 4.31% -
ROE 14.01% 7.07% -12.05% 3.95% 12.20% 10.89% 12.93% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 1,307.42 1,197.88 1,070.38 1,004.08 903.58 848.93 774.93 9.10%
EPS 38.30 17.19 -27.22 10.14 30.85 22.37 23.77 8.27%
DPS 0.00 5.00 5.00 0.00 0.00 0.00 0.00 -
NAPS 2.7341 2.4321 2.2587 2.5695 2.5292 2.0546 1.8379 6.84%
Adjusted Per Share Value based on latest NOSH - 49,734
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 88.73 78.96 71.33 66.13 58.42 51.98 47.42 11.00%
EPS 2.60 1.13 -1.81 0.67 1.99 1.37 1.45 10.21%
DPS 0.00 0.33 0.33 0.00 0.00 0.00 0.00 -
NAPS 0.1856 0.1603 0.1505 0.1692 0.1635 0.1258 0.1125 8.69%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 3.25 2.46 1.25 1.57 1.96 0.88 0.70 -
P/RPS 0.25 0.21 0.12 0.16 0.22 0.10 0.09 18.55%
P/EPS 8.49 14.31 -4.59 15.49 6.35 3.93 2.95 19.25%
EY 11.78 6.99 -21.78 6.46 15.74 25.42 33.95 -16.16%
DY 0.00 2.03 4.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 1.01 0.55 0.61 0.77 0.43 0.38 20.94%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 25/08/15 25/08/14 26/08/13 27/08/12 26/08/11 26/08/10 25/08/09 -
Price 3.50 2.38 1.20 1.52 1.86 1.93 1.00 -
P/RPS 0.27 0.20 0.11 0.15 0.21 0.23 0.13 12.94%
P/EPS 9.14 13.85 -4.41 14.99 6.03 8.63 4.21 13.78%
EY 10.94 7.22 -22.68 6.67 16.58 11.59 23.77 -12.12%
DY 0.00 2.10 4.17 0.00 0.00 0.00 0.00 -
P/NAPS 1.28 0.98 0.53 0.59 0.74 0.94 0.54 15.46%

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