[LAYHONG] QoQ Annualized Quarter Result on 31-Mar-2002 [#4]

Stock
[LAYHONG] LAY HONG BHD
Announcement Date
20-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2002
Quarter
31-Mar-2002 [#4]
Profit Trend
QoQ- 8.52%
YoY- 739.86%
Quarter Report
Latest QR
Upcoming QR
LAYHONG's Result
LAYHONG's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 91,149 86,322 79,408 81,964 80,984 80,138 80,816 8.32%
PBT -3,018 -5,228 -7,468 1,256 -126 -234 -520 221.92%
Tax 452 924 7,468 -97 1,194 1,286 1,012 -41.48%
NP -2,566 -4,304 0 1,159 1,068 1,052 492 -
-
NP to SH -2,566 -4,304 -5,624 1,159 1,068 1,052 492 -
-
Tax Rate - - - 7.72% - - - -
Total Cost 93,715 90,626 79,408 80,805 79,916 79,086 80,324 10.79%
-
Net Worth 47,231 46,661 49,734 42,483 42,054 41,720 40,933 9.98%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div 539 - - - - - - -
Div Payout % 0.00% - - - - - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 47,231 46,661 49,734 42,483 42,054 41,720 40,933 9.98%
NOSH 40,441 33,468 26,231 17,507 17,489 17,475 17,323 75.70%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin -2.82% -4.99% 0.00% 1.41% 1.32% 1.31% 0.61% -
ROE -5.43% -9.22% -11.31% 2.73% 2.54% 2.52% 1.20% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 225.39 257.92 302.72 468.16 463.05 458.58 466.50 -38.34%
EPS -6.35 -12.86 -21.44 6.62 6.11 6.02 2.84 -
DPS 1.33 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1679 1.3942 1.896 2.4266 2.4046 2.3874 2.3628 -37.40%
Adjusted Per Share Value based on latest NOSH - 17,463
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 12.06 11.42 10.51 10.85 10.72 10.61 10.70 8.27%
EPS -0.34 -0.57 -0.74 0.15 0.14 0.14 0.07 -
DPS 0.07 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0625 0.0618 0.0658 0.0562 0.0557 0.0552 0.0542 9.93%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 -
Price 0.95 1.13 1.25 2.71 2.60 1.98 1.90 -
P/RPS 0.42 0.44 0.41 0.58 0.56 0.43 0.41 1.61%
P/EPS -14.97 -8.79 -5.83 40.94 42.58 32.89 66.90 -
EY -6.68 -11.38 -17.15 2.44 2.35 3.04 1.49 -
DY 1.40 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.81 0.66 1.12 1.08 0.83 0.80 0.82%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 27/02/03 28/11/02 22/08/02 20/05/02 26/02/02 23/11/01 30/08/01 -
Price 0.94 1.15 1.23 1.45 2.20 2.30 2.16 -
P/RPS 0.42 0.45 0.41 0.31 0.48 0.50 0.46 -5.86%
P/EPS -14.81 -8.94 -5.74 21.90 36.03 38.21 76.06 -
EY -6.75 -11.18 -17.43 4.57 2.78 2.62 1.31 -
DY 1.42 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.82 0.65 0.60 0.91 0.96 0.91 -8.20%

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