[LAYHONG] QoQ Cumulative Quarter Result on 30-Jun-2003 [#1]

Stock
[LAYHONG] LAY HONG BHD
Announcement Date
28-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Jun-2003 [#1]
Profit Trend
QoQ- -64.8%
YoY- 126.88%
Quarter Report
Latest QR
Upcoming QR
LAYHONG's Result
LAYHONG's Financial Summary
View:
Show?
Cumulative Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 129,797 93,446 61,113 26,787 96,530 68,362 43,161 108.20%
PBT -3,288 1,207 990 80 1,406 -2,264 -2,614 16.50%
Tax 2,219 233 388 298 -332 339 462 184.39%
NP -1,069 1,440 1,378 378 1,074 -1,925 -2,152 -37.25%
-
NP to SH -1,069 1,440 1,378 378 1,074 -1,925 -2,152 -37.25%
-
Tax Rate - -19.30% -39.19% -372.50% 23.61% - - -
Total Cost 130,866 92,006 59,735 26,409 95,456 70,287 45,313 102.66%
-
Net Worth 52,385 53,271 53,221 52,483 50,256 47,231 46,661 8.01%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div 419 419 - - 405 404 - -
Div Payout % 0.00% 29.15% - - 37.74% 0.00% - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 52,385 53,271 53,221 52,483 50,256 47,231 46,661 8.01%
NOSH 41,982 41,982 42,012 42,000 40,532 40,441 33,468 16.29%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin -0.82% 1.54% 2.25% 1.41% 1.11% -2.82% -4.99% -
ROE -2.04% 2.70% 2.59% 0.72% 2.14% -4.08% -4.61% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 309.17 222.58 145.46 63.78 238.16 169.04 128.96 79.03%
EPS -2.55 3.43 3.28 0.90 2.63 -4.76 -6.43 -45.99%
DPS 1.00 1.00 0.00 0.00 1.00 1.00 0.00 -
NAPS 1.2478 1.2689 1.2668 1.2496 1.2399 1.1679 1.3942 -7.12%
Adjusted Per Share Value based on latest NOSH - 42,000
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 17.13 12.33 8.07 3.54 12.74 9.02 5.70 108.11%
EPS -0.14 0.19 0.18 0.05 0.14 -0.25 -0.28 -36.97%
DPS 0.06 0.06 0.00 0.00 0.05 0.05 0.00 -
NAPS 0.0691 0.0703 0.0702 0.0693 0.0663 0.0623 0.0616 7.95%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 0.90 1.08 1.18 1.02 0.77 0.95 1.13 -
P/RPS 0.29 0.49 0.81 1.60 0.32 0.56 0.88 -52.25%
P/EPS -35.35 31.49 35.98 113.33 29.06 -19.96 -17.57 59.30%
EY -2.83 3.18 2.78 0.88 3.44 -5.01 -5.69 -37.19%
DY 1.11 0.93 0.00 0.00 1.30 1.05 0.00 -
P/NAPS 0.72 0.85 0.93 0.82 0.62 0.81 0.81 -7.54%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 28/05/04 25/02/04 21/11/03 28/08/03 30/05/03 27/02/03 28/11/02 -
Price 0.92 1.00 1.00 1.20 0.90 0.94 1.15 -
P/RPS 0.30 0.45 0.69 1.88 0.38 0.56 0.89 -51.53%
P/EPS -36.13 29.15 30.49 133.33 33.97 -19.75 -17.88 59.76%
EY -2.77 3.43 3.28 0.75 2.94 -5.06 -5.59 -37.35%
DY 1.09 1.00 0.00 0.00 1.11 1.06 0.00 -
P/NAPS 0.74 0.79 0.79 0.96 0.73 0.80 0.82 -6.60%

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