[LAYHONG] QoQ Annualized Quarter Result on 31-Dec-2003 [#3]

Stock
[LAYHONG] LAY HONG BHD
Announcement Date
25-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Dec-2003 [#3]
Profit Trend
QoQ- -30.33%
YoY- 174.81%
Quarter Report
Latest QR
Upcoming QR
LAYHONG's Result
LAYHONG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 170,972 138,320 129,797 124,594 122,226 107,148 96,530 46.23%
PBT -7,524 -7,192 -3,288 1,609 1,980 320 1,406 -
Tax 3,120 3,052 2,219 310 776 1,192 -332 -
NP -4,404 -4,140 -1,069 1,920 2,756 1,512 1,074 -
-
NP to SH -4,404 -4,140 -1,069 1,920 2,756 1,512 1,074 -
-
Tax Rate - - - -19.27% -39.19% -372.50% 23.61% -
Total Cost 175,376 142,460 130,866 122,674 119,470 105,636 95,456 49.84%
-
Net Worth 50,293 51,489 52,385 53,271 53,221 52,483 50,256 0.04%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - 419 559 - - 405 -
Div Payout % - - 0.00% 29.15% - - 37.74% -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 50,293 51,489 52,385 53,271 53,221 52,483 50,256 0.04%
NOSH 42,022 42,073 41,982 41,982 42,012 42,000 40,532 2.42%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin -2.58% -2.99% -0.82% 1.54% 2.25% 1.41% 1.11% -
ROE -8.76% -8.04% -2.04% 3.60% 5.18% 2.88% 2.14% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 406.85 328.76 309.17 296.78 290.93 255.11 238.16 42.76%
EPS -10.48 -9.84 -2.55 4.57 6.56 3.60 2.63 -
DPS 0.00 0.00 1.00 1.33 0.00 0.00 1.00 -
NAPS 1.1968 1.2238 1.2478 1.2689 1.2668 1.2496 1.2399 -2.32%
Adjusted Per Share Value based on latest NOSH - 40,666
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 22.57 18.26 17.13 16.45 16.13 14.14 12.74 46.25%
EPS -0.58 -0.55 -0.14 0.25 0.36 0.20 0.14 -
DPS 0.00 0.00 0.06 0.07 0.00 0.00 0.05 -
NAPS 0.0664 0.068 0.0691 0.0703 0.0702 0.0693 0.0663 0.10%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 0.75 0.88 0.90 1.08 1.18 1.02 0.77 -
P/RPS 0.18 0.27 0.29 0.36 0.41 0.40 0.32 -31.78%
P/EPS -7.16 -8.94 -35.35 23.62 17.99 28.33 29.06 -
EY -13.97 -11.18 -2.83 4.23 5.56 3.53 3.44 -
DY 0.00 0.00 1.11 1.23 0.00 0.00 1.30 -
P/NAPS 0.63 0.72 0.72 0.85 0.93 0.82 0.62 1.06%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 29/11/04 30/08/04 28/05/04 25/02/04 21/11/03 28/08/03 30/05/03 -
Price 0.80 0.85 0.92 1.00 1.00 1.20 0.90 -
P/RPS 0.20 0.26 0.30 0.34 0.34 0.47 0.38 -34.73%
P/EPS -7.63 -8.64 -36.13 21.87 15.24 33.33 33.97 -
EY -13.10 -11.58 -2.77 4.57 6.56 3.00 2.94 -
DY 0.00 0.00 1.09 1.33 0.00 0.00 1.11 -
P/NAPS 0.67 0.69 0.74 0.79 0.79 0.96 0.73 -5.54%

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