[LAYHONG] QoQ Annualized Quarter Result on 30-Jun-2003 [#1]

Stock
[LAYHONG] LAY HONG BHD
Announcement Date
28-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Jun-2003 [#1]
Profit Trend
QoQ- 40.78%
YoY- 126.88%
Quarter Report
Latest QR
Upcoming QR
LAYHONG's Result
LAYHONG's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 129,797 124,594 122,226 107,148 96,530 91,149 86,322 31.21%
PBT -3,288 1,609 1,980 320 1,406 -3,018 -5,228 -26.57%
Tax 2,219 310 776 1,192 -332 452 924 79.23%
NP -1,069 1,920 2,756 1,512 1,074 -2,566 -4,304 -60.45%
-
NP to SH -1,069 1,920 2,756 1,512 1,074 -2,566 -4,304 -60.45%
-
Tax Rate - -19.27% -39.19% -372.50% 23.61% - - -
Total Cost 130,866 122,674 119,470 105,636 95,456 93,715 90,626 27.72%
-
Net Worth 52,385 53,271 53,221 52,483 50,256 47,231 46,661 8.01%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div 419 559 - - 405 539 - -
Div Payout % 0.00% 29.15% - - 37.74% 0.00% - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 52,385 53,271 53,221 52,483 50,256 47,231 46,661 8.01%
NOSH 41,982 41,982 42,012 42,000 40,532 40,441 33,468 16.29%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin -0.82% 1.54% 2.25% 1.41% 1.11% -2.82% -4.99% -
ROE -2.04% 3.60% 5.18% 2.88% 2.14% -5.43% -9.22% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 309.17 296.78 290.93 255.11 238.16 225.39 257.92 12.83%
EPS -2.55 4.57 6.56 3.60 2.63 -6.35 -12.86 -65.96%
DPS 1.00 1.33 0.00 0.00 1.00 1.33 0.00 -
NAPS 1.2478 1.2689 1.2668 1.2496 1.2399 1.1679 1.3942 -7.12%
Adjusted Per Share Value based on latest NOSH - 42,000
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 17.18 16.49 16.18 14.18 12.78 12.06 11.42 31.25%
EPS -0.14 0.25 0.36 0.20 0.14 -0.34 -0.57 -60.74%
DPS 0.06 0.07 0.00 0.00 0.05 0.07 0.00 -
NAPS 0.0693 0.0705 0.0704 0.0695 0.0665 0.0625 0.0618 7.92%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 0.90 1.08 1.18 1.02 0.77 0.95 1.13 -
P/RPS 0.29 0.36 0.41 0.40 0.32 0.42 0.44 -24.24%
P/EPS -35.35 23.62 17.99 28.33 29.06 -14.97 -8.79 152.67%
EY -2.83 4.23 5.56 3.53 3.44 -6.68 -11.38 -60.42%
DY 1.11 1.23 0.00 0.00 1.30 1.40 0.00 -
P/NAPS 0.72 0.85 0.93 0.82 0.62 0.81 0.81 -7.54%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 28/05/04 25/02/04 21/11/03 28/08/03 30/05/03 27/02/03 28/11/02 -
Price 0.92 1.00 1.00 1.20 0.90 0.94 1.15 -
P/RPS 0.30 0.34 0.34 0.47 0.38 0.42 0.45 -23.66%
P/EPS -36.13 21.87 15.24 33.33 33.97 -14.81 -8.94 153.50%
EY -2.77 4.57 6.56 3.00 2.94 -6.75 -11.18 -60.51%
DY 1.09 1.33 0.00 0.00 1.11 1.42 0.00 -
P/NAPS 0.74 0.79 0.79 0.96 0.73 0.80 0.82 -6.60%

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