[LAYHONG] YoY TTM Result on 31-Dec-2011 [#3]

Stock
[LAYHONG] LAY HONG BHD
Announcement Date
27-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
31-Dec-2011 [#3]
Profit Trend
QoQ- -25.08%
YoY- -14.1%
Quarter Report
Latest QR
Upcoming QR
LAYHONG's Result
LAYHONG's Financial Summary
View:
Show?
TTM Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 648,235 568,461 505,684 481,944 406,353 379,420 348,418 10.89%
PBT 26,769 -1,452 -13,138 18,127 17,551 21,042 5,168 31.52%
Tax -7,012 -1,751 4,482 -2,618 -3,924 -4,048 1,581 -
NP 19,757 -3,203 -8,656 15,509 13,627 16,994 6,749 19.59%
-
NP to SH 19,189 -3,085 -7,668 10,391 12,097 14,579 2,186 43.60%
-
Tax Rate 26.19% - - 14.44% 22.36% 19.24% -30.59% -
Total Cost 628,478 571,664 514,340 466,435 392,726 362,426 341,669 10.68%
-
Net Worth 131,634 114,430 117,425 126,162 103,166 91,528 77,423 9.24%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div 2,488 - 2,488 - - - - -
Div Payout % 12.97% - 0.00% - - - - -
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 131,634 114,430 117,425 126,162 103,166 91,528 77,423 9.24%
NOSH 50,488 49,763 49,779 49,758 47,786 46,242 46,266 1.46%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 3.05% -0.56% -1.71% 3.22% 3.35% 4.48% 1.94% -
ROE 14.58% -2.70% -6.53% 8.24% 11.73% 15.93% 2.82% -
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 1,283.92 1,142.34 1,015.84 968.56 850.35 820.50 753.06 9.29%
EPS 38.01 -6.20 -15.40 20.88 25.31 31.53 4.72 41.55%
DPS 5.00 0.00 5.00 0.00 0.00 0.00 0.00 -
NAPS 2.6072 2.2995 2.3589 2.5355 2.1589 1.9793 1.6734 7.66%
Adjusted Per Share Value based on latest NOSH - 49,758
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 85.66 75.12 66.82 63.69 53.70 50.14 46.04 10.89%
EPS 2.54 -0.41 -1.01 1.37 1.60 1.93 0.29 43.54%
DPS 0.33 0.00 0.33 0.00 0.00 0.00 0.00 -
NAPS 0.1739 0.1512 0.1552 0.1667 0.1363 0.121 0.1023 9.24%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 3.42 1.40 1.26 1.79 1.75 0.81 0.45 -
P/RPS 0.27 0.12 0.12 0.18 0.21 0.10 0.06 28.47%
P/EPS 9.00 -22.58 -8.18 8.57 6.91 2.57 9.52 -0.93%
EY 11.11 -4.43 -12.23 11.67 14.47 38.92 10.50 0.94%
DY 1.46 0.00 3.97 0.00 0.00 0.00 0.00 -
P/NAPS 1.31 0.61 0.53 0.71 0.81 0.41 0.27 30.09%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 24/02/15 24/02/14 25/02/13 27/02/12 17/02/11 23/02/10 19/02/09 -
Price 3.40 1.50 1.27 1.83 1.71 0.89 0.80 -
P/RPS 0.26 0.13 0.13 0.19 0.20 0.11 0.11 15.40%
P/EPS 8.95 -24.20 -8.24 8.76 6.75 2.82 16.93 -10.07%
EY 11.18 -4.13 -12.13 11.41 14.80 35.42 5.91 11.20%
DY 1.47 0.00 3.94 0.00 0.00 0.00 0.00 -
P/NAPS 1.30 0.65 0.54 0.72 0.79 0.45 0.48 18.05%

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