[LAYHONG] QoQ Annualized Quarter Result on 31-Dec-2002 [#3]

Stock
[LAYHONG] LAY HONG BHD
Announcement Date
27-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
31-Dec-2002 [#3]
Profit Trend
QoQ- 40.37%
YoY- -340.32%
Quarter Report
Latest QR
Upcoming QR
LAYHONG's Result
LAYHONG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 122,226 107,148 96,530 91,149 86,322 79,408 81,964 30.49%
PBT 1,980 320 1,406 -3,018 -5,228 -7,468 1,256 35.41%
Tax 776 1,192 -332 452 924 7,468 -97 -
NP 2,756 1,512 1,074 -2,566 -4,304 0 1,159 78.06%
-
NP to SH 2,756 1,512 1,074 -2,566 -4,304 -5,624 1,159 78.06%
-
Tax Rate -39.19% -372.50% 23.61% - - - 7.72% -
Total Cost 119,470 105,636 95,456 93,715 90,626 79,408 80,805 29.75%
-
Net Worth 53,221 52,483 50,256 47,231 46,661 49,734 42,483 16.19%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - 405 539 - - - -
Div Payout % - - 37.74% 0.00% - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 53,221 52,483 50,256 47,231 46,661 49,734 42,483 16.19%
NOSH 42,012 42,000 40,532 40,441 33,468 26,231 17,507 79.14%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 2.25% 1.41% 1.11% -2.82% -4.99% 0.00% 1.41% -
ROE 5.18% 2.88% 2.14% -5.43% -9.22% -11.31% 2.73% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 290.93 255.11 238.16 225.39 257.92 302.72 468.16 -27.15%
EPS 6.56 3.60 2.63 -6.35 -12.86 -21.44 6.62 -0.60%
DPS 0.00 0.00 1.00 1.33 0.00 0.00 0.00 -
NAPS 1.2668 1.2496 1.2399 1.1679 1.3942 1.896 2.4266 -35.13%
Adjusted Per Share Value based on latest NOSH - 40,535
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 16.18 14.18 12.78 12.06 11.42 10.51 10.85 30.49%
EPS 0.36 0.20 0.14 -0.34 -0.57 -0.74 0.15 79.16%
DPS 0.00 0.00 0.05 0.07 0.00 0.00 0.00 -
NAPS 0.0704 0.0695 0.0665 0.0625 0.0618 0.0658 0.0562 16.18%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 1.18 1.02 0.77 0.95 1.13 1.25 2.71 -
P/RPS 0.41 0.40 0.32 0.42 0.44 0.41 0.58 -20.62%
P/EPS 17.99 28.33 29.06 -14.97 -8.79 -5.83 40.94 -42.17%
EY 5.56 3.53 3.44 -6.68 -11.38 -17.15 2.44 73.07%
DY 0.00 0.00 1.30 1.40 0.00 0.00 0.00 -
P/NAPS 0.93 0.82 0.62 0.81 0.81 0.66 1.12 -11.64%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 21/11/03 28/08/03 30/05/03 27/02/03 28/11/02 22/08/02 20/05/02 -
Price 1.00 1.20 0.90 0.94 1.15 1.23 1.45 -
P/RPS 0.34 0.47 0.38 0.42 0.45 0.41 0.31 6.34%
P/EPS 15.24 33.33 33.97 -14.81 -8.94 -5.74 21.90 -21.45%
EY 6.56 3.00 2.94 -6.75 -11.18 -17.43 4.57 27.22%
DY 0.00 0.00 1.11 1.42 0.00 0.00 0.00 -
P/NAPS 0.79 0.96 0.73 0.80 0.82 0.65 0.60 20.10%

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