[LAYHONG] YoY TTM Result on 31-Dec-2008 [#3]

Stock
[LAYHONG] LAY HONG BHD
Announcement Date
19-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Dec-2008 [#3]
Profit Trend
QoQ- -5.78%
YoY- 684.49%
Quarter Report
Latest QR
Upcoming QR
LAYHONG's Result
LAYHONG's Financial Summary
View:
Show?
TTM Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 481,944 406,353 379,420 348,418 297,992 219,039 230,694 13.05%
PBT 18,127 17,551 21,042 5,168 4,099 668 17,087 0.98%
Tax -2,618 -3,924 -4,048 1,581 -572 -436 -5,771 -12.33%
NP 15,509 13,627 16,994 6,749 3,527 232 11,316 5.39%
-
NP to SH 10,391 12,097 14,579 2,186 -374 1,652 9,619 1.29%
-
Tax Rate 14.44% 22.36% 19.24% -30.59% 13.95% 65.27% 33.77% -
Total Cost 466,435 392,726 362,426 341,669 294,465 218,807 219,378 13.39%
-
Net Worth 126,162 103,166 91,528 77,423 75,164 72,283 65,523 11.53%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 126,162 103,166 91,528 77,423 75,164 72,283 65,523 11.53%
NOSH 49,758 47,786 46,242 46,266 46,263 44,545 41,967 2.87%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 3.22% 3.35% 4.48% 1.94% 1.18% 0.11% 4.91% -
ROE 8.24% 11.73% 15.93% 2.82% -0.50% 2.29% 14.68% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 968.56 850.35 820.50 753.06 644.12 491.72 549.70 9.89%
EPS 20.88 25.31 31.53 4.72 -0.81 3.71 22.92 -1.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.5355 2.1589 1.9793 1.6734 1.6247 1.6227 1.5613 8.41%
Adjusted Per Share Value based on latest NOSH - 46,266
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 63.82 53.81 50.24 46.14 39.46 29.01 30.55 13.05%
EPS 1.38 1.60 1.93 0.29 -0.05 0.22 1.27 1.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1671 0.1366 0.1212 0.1025 0.0995 0.0957 0.0868 11.52%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 1.79 1.75 0.81 0.45 0.96 1.06 0.88 -
P/RPS 0.18 0.21 0.10 0.06 0.15 0.22 0.16 1.98%
P/EPS 8.57 6.91 2.57 9.52 -118.75 28.58 3.84 14.30%
EY 11.67 14.47 38.92 10.50 -0.84 3.50 26.05 -12.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.81 0.41 0.27 0.59 0.65 0.56 4.03%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 27/02/12 17/02/11 23/02/10 19/02/09 25/02/08 02/03/07 06/03/06 -
Price 1.83 1.71 0.89 0.80 0.62 1.10 0.85 -
P/RPS 0.19 0.20 0.11 0.11 0.10 0.22 0.15 4.01%
P/EPS 8.76 6.75 2.82 16.93 -76.69 29.66 3.71 15.38%
EY 11.41 14.80 35.42 5.91 -1.30 3.37 26.97 -13.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.79 0.45 0.48 0.38 0.68 0.54 4.90%

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