[LAYHONG] QoQ Annualized Quarter Result on 31-Dec-2006 [#3]

Stock
[LAYHONG] LAY HONG BHD
Announcement Date
02-Mar-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
31-Dec-2006 [#3]
Profit Trend
QoQ- -29.69%
YoY- -63.91%
Quarter Report
Latest QR
Upcoming QR
LAYHONG's Result
LAYHONG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 277,660 257,340 232,746 224,724 210,570 195,120 226,597 14.49%
PBT -502 -6,104 2,356 4,877 6,286 8,176 10,237 -
Tax -126 1,568 -384 -1,488 -1,864 -2,428 -3,046 -88.01%
NP -628 -4,536 1,972 3,389 4,422 5,748 7,191 -
-
NP to SH -2,972 -10,380 1,402 3,756 5,342 6,508 6,639 -
-
Tax Rate - - 16.30% 30.51% 29.65% 29.70% 29.75% -
Total Cost 278,288 261,876 230,774 221,334 206,148 189,372 219,406 17.15%
-
Net Worth 72,684 71,517 69,810 69,259 70,617 69,952 68,239 4.29%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 72,684 71,517 69,810 69,259 70,617 69,952 68,239 4.29%
NOSH 46,292 46,256 43,571 42,681 41,996 42,041 41,991 6.71%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin -0.23% -1.76% 0.85% 1.51% 2.10% 2.95% 3.17% -
ROE -4.09% -14.51% 2.01% 5.42% 7.56% 9.30% 9.73% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 599.79 556.33 534.17 526.51 501.39 464.11 539.63 7.29%
EPS -6.42 -22.44 3.22 8.80 12.72 15.48 15.81 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5701 1.5461 1.6022 1.6227 1.6815 1.6639 1.6251 -2.26%
Adjusted Per Share Value based on latest NOSH - 44,545
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 36.75 34.06 30.80 29.74 27.87 25.82 29.99 14.49%
EPS -0.39 -1.37 0.19 0.50 0.71 0.86 0.88 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0962 0.0947 0.0924 0.0917 0.0935 0.0926 0.0903 4.30%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 1.00 0.99 1.05 1.06 1.02 0.98 0.69 -
P/RPS 0.17 0.18 0.20 0.20 0.20 0.21 0.13 19.56%
P/EPS -15.58 -4.41 32.63 12.05 8.02 6.33 4.36 -
EY -6.42 -22.67 3.06 8.30 12.47 15.80 22.91 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.64 0.66 0.65 0.61 0.59 0.42 32.38%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 16/11/07 27/08/07 31/05/07 02/03/07 30/11/06 30/08/06 30/05/06 -
Price 1.02 1.07 0.94 1.10 1.12 1.01 0.88 -
P/RPS 0.17 0.19 0.18 0.21 0.22 0.22 0.16 4.12%
P/EPS -15.89 -4.77 29.21 12.50 8.81 6.52 5.57 -
EY -6.29 -20.97 3.42 8.00 11.36 15.33 17.97 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.69 0.59 0.68 0.67 0.61 0.54 13.14%

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