[LAYHONG] YoY TTM Result on 31-Mar-2012 [#4]

Stock
[LAYHONG] LAY HONG BHD
Announcement Date
28-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
31-Mar-2012 [#4]
Profit Trend
QoQ- 12.04%
YoY- -21.14%
Quarter Report
Latest QR
Upcoming QR
LAYHONG's Result
LAYHONG's Financial Summary
View:
Show?
TTM Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 671,701 579,223 521,028 492,096 423,105 388,616 350,546 11.44%
PBT 27,864 10,381 -23,006 18,171 19,655 15,193 11,774 15.43%
Tax -8,195 -3,196 3,932 -3,324 -2,718 -2,378 -758 48.67%
NP 19,669 7,185 -19,074 14,847 16,937 12,815 11,016 10.13%
-
NP to SH 18,605 7,157 -17,793 11,642 14,763 10,326 7,087 17.44%
-
Tax Rate 29.41% 30.79% - 18.29% 13.83% 15.65% 6.44% -
Total Cost 652,032 572,038 540,102 477,249 406,168 375,801 339,530 11.48%
-
Net Worth 101,444 119,509 112,190 131,847 97,496 92,532 46,239 13.98%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div - - 2,487 - - - - -
Div Payout % - - 0.00% - - - - -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 101,444 119,509 112,190 131,847 97,496 92,532 46,239 13.98%
NOSH 50,722 49,772 49,760 49,677 48,748 46,238 46,239 1.55%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 2.93% 1.24% -3.66% 3.02% 4.00% 3.30% 3.14% -
ROE 18.34% 5.99% -15.86% 8.83% 15.14% 11.16% 15.33% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 1,324.28 1,163.73 1,047.07 990.59 867.94 840.46 758.11 9.73%
EPS 36.68 14.38 -35.76 23.44 30.28 22.33 15.33 15.64%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 0.00 -
NAPS 2.00 2.4011 2.2546 2.6541 2.00 2.0012 1.00 12.24%
Adjusted Per Share Value based on latest NOSH - 49,677
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 88.95 76.70 69.00 65.16 56.03 51.46 46.42 11.44%
EPS 2.46 0.95 -2.36 1.54 1.95 1.37 0.94 17.38%
DPS 0.00 0.00 0.33 0.00 0.00 0.00 0.00 -
NAPS 0.1343 0.1583 0.1486 0.1746 0.1291 0.1225 0.0612 13.98%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 3.39 1.82 1.15 1.80 1.69 0.90 0.80 -
P/RPS 0.26 0.16 0.11 0.18 0.19 0.11 0.11 15.40%
P/EPS 9.24 12.66 -3.22 7.68 5.58 4.03 5.22 9.98%
EY 10.82 7.90 -31.09 13.02 17.92 24.81 19.16 -9.08%
DY 0.00 0.00 4.35 0.00 0.00 0.00 0.00 -
P/NAPS 1.70 0.76 0.51 0.68 0.85 0.45 0.80 13.37%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 27/05/15 26/05/14 27/05/13 28/05/12 30/05/11 31/05/10 27/05/09 -
Price 3.34 1.78 1.21 1.47 1.45 0.82 0.68 -
P/RPS 0.25 0.15 0.12 0.15 0.17 0.10 0.09 18.55%
P/EPS 9.11 12.38 -3.38 6.27 4.79 3.67 4.44 12.71%
EY 10.98 8.08 -29.55 15.94 20.89 27.23 22.54 -11.29%
DY 0.00 0.00 4.13 0.00 0.00 0.00 0.00 -
P/NAPS 1.67 0.74 0.54 0.55 0.73 0.41 0.68 16.14%

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