[LAYHONG] YoY TTM Result on 31-Mar-2013 [#4]

Stock
[LAYHONG] LAY HONG BHD
Announcement Date
27-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Mar-2013 [#4]
Profit Trend
QoQ- -132.04%
YoY- -252.83%
Quarter Report
Latest QR
Upcoming QR
LAYHONG's Result
LAYHONG's Financial Summary
View:
Show?
TTM Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 645,826 671,701 579,223 521,028 492,096 423,105 388,616 8.82%
PBT 9,936 27,864 10,381 -23,006 18,171 19,655 15,193 -6.82%
Tax -6,120 -8,195 -3,196 3,932 -3,324 -2,718 -2,378 17.04%
NP 3,816 19,669 7,185 -19,074 14,847 16,937 12,815 -18.26%
-
NP to SH 2,727 18,605 7,157 -17,793 11,642 14,763 10,326 -19.88%
-
Tax Rate 61.59% 29.41% 30.79% - 18.29% 13.83% 15.65% -
Total Cost 642,010 652,032 572,038 540,102 477,249 406,168 375,801 9.32%
-
Net Worth 20,822 101,444 119,509 112,190 131,847 97,496 92,532 -21.99%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - 2,487 - - - -
Div Payout % - - - 0.00% - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 20,822 101,444 119,509 112,190 131,847 97,496 92,532 -21.99%
NOSH 49,577 50,722 49,772 49,760 49,677 48,748 46,238 1.16%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 0.59% 2.93% 1.24% -3.66% 3.02% 4.00% 3.30% -
ROE 13.10% 18.34% 5.99% -15.86% 8.83% 15.14% 11.16% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 1,302.65 1,324.28 1,163.73 1,047.07 990.59 867.94 840.46 7.56%
EPS 5.50 36.68 14.38 -35.76 23.44 30.28 22.33 -20.80%
DPS 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 0.42 2.00 2.4011 2.2546 2.6541 2.00 2.0012 -22.89%
Adjusted Per Share Value based on latest NOSH - 49,760
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 85.24 88.66 76.45 68.77 64.95 55.85 51.29 8.82%
EPS 0.36 2.46 0.94 -2.35 1.54 1.95 1.36 -19.85%
DPS 0.00 0.00 0.00 0.33 0.00 0.00 0.00 -
NAPS 0.0275 0.1339 0.1577 0.1481 0.174 0.1287 0.1221 -21.98%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 9.37 3.39 1.82 1.15 1.80 1.69 0.90 -
P/RPS 0.72 0.26 0.16 0.11 0.18 0.19 0.11 36.73%
P/EPS 170.35 9.24 12.66 -3.22 7.68 5.58 4.03 86.53%
EY 0.59 10.82 7.90 -31.09 13.02 17.92 24.81 -46.34%
DY 0.00 0.00 0.00 4.35 0.00 0.00 0.00 -
P/NAPS 22.31 1.70 0.76 0.51 0.68 0.85 0.45 91.55%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/05/16 27/05/15 26/05/14 27/05/13 28/05/12 30/05/11 31/05/10 -
Price 9.16 3.34 1.78 1.21 1.47 1.45 0.82 -
P/RPS 0.70 0.25 0.15 0.12 0.15 0.17 0.10 38.26%
P/EPS 166.53 9.11 12.38 -3.38 6.27 4.79 3.67 88.74%
EY 0.60 10.98 8.08 -29.55 15.94 20.89 27.23 -47.02%
DY 0.00 0.00 0.00 4.13 0.00 0.00 0.00 -
P/NAPS 21.81 1.67 0.74 0.54 0.55 0.73 0.41 93.81%

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