[LAYHONG] YoY TTM Result on 31-Dec-2012 [#3]

Stock
[LAYHONG] LAY HONG BHD
Announcement Date
25-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Dec-2012 [#3]
Profit Trend
QoQ- -256.15%
YoY- -173.79%
Quarter Report
Latest QR
Upcoming QR
LAYHONG's Result
LAYHONG's Financial Summary
View:
Show?
TTM Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 654,215 648,235 568,461 505,684 481,944 406,353 379,420 9.50%
PBT 27,142 26,769 -1,452 -13,138 18,127 17,551 21,042 4.33%
Tax -6,976 -7,012 -1,751 4,482 -2,618 -3,924 -4,048 9.49%
NP 20,166 19,757 -3,203 -8,656 15,509 13,627 16,994 2.89%
-
NP to SH 19,741 19,189 -3,085 -7,668 10,391 12,097 14,579 5.17%
-
Tax Rate 25.70% 26.19% - - 14.44% 22.36% 19.24% -
Total Cost 634,049 628,478 571,664 514,340 466,435 392,726 362,426 9.76%
-
Net Worth 154,317 131,634 114,430 117,425 126,162 103,166 91,528 9.09%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - 2,488 - 2,488 - - - -
Div Payout % - 12.97% - 0.00% - - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 154,317 131,634 114,430 117,425 126,162 103,166 91,528 9.09%
NOSH 51,439 50,488 49,763 49,779 49,758 47,786 46,242 1.79%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 3.08% 3.05% -0.56% -1.71% 3.22% 3.35% 4.48% -
ROE 12.79% 14.58% -2.70% -6.53% 8.24% 11.73% 15.93% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 1,271.82 1,283.92 1,142.34 1,015.84 968.56 850.35 820.50 7.57%
EPS 38.38 38.01 -6.20 -15.40 20.88 25.31 31.53 3.32%
DPS 0.00 5.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 3.00 2.6072 2.2995 2.3589 2.5355 2.1589 1.9793 7.17%
Adjusted Per Share Value based on latest NOSH - 49,779
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 86.63 85.84 75.28 66.96 63.82 53.81 50.24 9.50%
EPS 2.61 2.54 -0.41 -1.02 1.38 1.60 1.93 5.15%
DPS 0.00 0.33 0.00 0.33 0.00 0.00 0.00 -
NAPS 0.2043 0.1743 0.1515 0.1555 0.1671 0.1366 0.1212 9.08%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 6.28 3.42 1.40 1.26 1.79 1.75 0.81 -
P/RPS 0.49 0.27 0.12 0.12 0.18 0.21 0.10 30.31%
P/EPS 16.36 9.00 -22.58 -8.18 8.57 6.91 2.57 36.11%
EY 6.11 11.11 -4.43 -12.23 11.67 14.47 38.92 -26.54%
DY 0.00 1.46 0.00 3.97 0.00 0.00 0.00 -
P/NAPS 2.09 1.31 0.61 0.53 0.71 0.81 0.41 31.17%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 23/02/16 24/02/15 24/02/14 25/02/13 27/02/12 17/02/11 23/02/10 -
Price 9.09 3.40 1.50 1.27 1.83 1.71 0.89 -
P/RPS 0.71 0.26 0.13 0.13 0.19 0.20 0.11 36.43%
P/EPS 23.69 8.95 -24.20 -8.24 8.76 6.75 2.82 42.55%
EY 4.22 11.18 -4.13 -12.13 11.41 14.80 35.42 -29.84%
DY 0.00 1.47 0.00 3.94 0.00 0.00 0.00 -
P/NAPS 3.03 1.30 0.65 0.54 0.72 0.79 0.45 37.39%

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