[LAYHONG] QoQ Annualized Quarter Result on 30-Sep-2002 [#2]

Stock
[LAYHONG] LAY HONG BHD
Announcement Date
28-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
30-Sep-2002 [#2]
Profit Trend
QoQ- 23.47%
YoY- -509.13%
Quarter Report
Latest QR
Upcoming QR
LAYHONG's Result
LAYHONG's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 107,148 96,530 91,149 86,322 79,408 81,964 80,984 20.58%
PBT 320 1,406 -3,018 -5,228 -7,468 1,256 -126 -
Tax 1,192 -332 452 924 7,468 -97 1,194 -0.11%
NP 1,512 1,074 -2,566 -4,304 0 1,159 1,068 26.16%
-
NP to SH 1,512 1,074 -2,566 -4,304 -5,624 1,159 1,068 26.16%
-
Tax Rate -372.50% 23.61% - - - 7.72% - -
Total Cost 105,636 95,456 93,715 90,626 79,408 80,805 79,916 20.50%
-
Net Worth 52,483 50,256 47,231 46,661 49,734 42,483 42,054 15.96%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - 405 539 - - - - -
Div Payout % - 37.74% 0.00% - - - - -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 52,483 50,256 47,231 46,661 49,734 42,483 42,054 15.96%
NOSH 42,000 40,532 40,441 33,468 26,231 17,507 17,489 79.61%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 1.41% 1.11% -2.82% -4.99% 0.00% 1.41% 1.32% -
ROE 2.88% 2.14% -5.43% -9.22% -11.31% 2.73% 2.54% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 255.11 238.16 225.39 257.92 302.72 468.16 463.05 -32.86%
EPS 3.60 2.63 -6.35 -12.86 -21.44 6.62 6.11 -29.78%
DPS 0.00 1.00 1.33 0.00 0.00 0.00 0.00 -
NAPS 1.2496 1.2399 1.1679 1.3942 1.896 2.4266 2.4046 -35.43%
Adjusted Per Share Value based on latest NOSH - 33,452
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 14.14 12.74 12.03 11.39 10.48 10.82 10.69 20.56%
EPS 0.20 0.14 -0.34 -0.57 -0.74 0.15 0.14 26.92%
DPS 0.00 0.05 0.07 0.00 0.00 0.00 0.00 -
NAPS 0.0693 0.0663 0.0623 0.0616 0.0656 0.0561 0.0555 16.00%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 1.02 0.77 0.95 1.13 1.25 2.71 2.60 -
P/RPS 0.40 0.32 0.42 0.44 0.41 0.58 0.56 -20.14%
P/EPS 28.33 29.06 -14.97 -8.79 -5.83 40.94 42.58 -23.84%
EY 3.53 3.44 -6.68 -11.38 -17.15 2.44 2.35 31.25%
DY 0.00 1.30 1.40 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.62 0.81 0.81 0.66 1.12 1.08 -16.81%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 28/08/03 30/05/03 27/02/03 28/11/02 22/08/02 20/05/02 26/02/02 -
Price 1.20 0.90 0.94 1.15 1.23 1.45 2.20 -
P/RPS 0.47 0.38 0.42 0.45 0.41 0.31 0.48 -1.39%
P/EPS 33.33 33.97 -14.81 -8.94 -5.74 21.90 36.03 -5.07%
EY 3.00 2.94 -6.75 -11.18 -17.43 4.57 2.78 5.22%
DY 0.00 1.11 1.42 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 0.73 0.80 0.82 0.65 0.60 0.91 3.64%

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