[LAYHONG] QoQ Quarter Result on 30-Jun-2004 [#1]

Stock
[LAYHONG] LAY HONG BHD
Announcement Date
30-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
30-Jun-2004 [#1]
Profit Trend
QoQ- 58.73%
YoY- -373.81%
Quarter Report
Latest QR
Upcoming QR
LAYHONG's Result
LAYHONG's Financial Summary
View:
Show?
Quarter Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 54,593 40,399 46,176 34,580 36,351 32,333 34,327 36.21%
PBT 3,861 -3,910 -1,964 -1,798 -4,494 216 910 161.85%
Tax -2,045 1,197 797 763 1,986 -155 90 -
NP 1,816 -2,713 -1,167 -1,035 -2,508 61 1,000 48.79%
-
NP to SH 1,816 -2,713 -1,167 -1,035 -2,508 61 1,000 48.79%
-
Tax Rate 52.97% - - - - 71.76% -9.89% -
Total Cost 52,777 43,112 47,343 35,615 38,859 32,272 33,327 35.82%
-
Net Worth 49,380 47,574 50,239 51,489 49,908 51,601 53,226 -4.87%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - - - - - 406 - -
Div Payout % - - - - - 666.67% - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 49,380 47,574 50,239 51,489 49,908 51,601 53,226 -4.87%
NOSH 41,972 41,996 41,978 42,073 41,967 40,666 42,016 -0.06%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 3.33% -6.72% -2.53% -2.99% -6.90% 0.19% 2.91% -
ROE 3.68% -5.70% -2.32% -2.01% -5.03% 0.12% 1.88% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 130.07 96.20 110.00 82.19 86.62 79.51 81.70 36.30%
EPS 4.32 -6.46 -2.78 -2.46 -5.97 0.15 2.38 48.74%
DPS 0.00 0.00 0.00 0.00 0.00 1.00 0.00 -
NAPS 1.1765 1.1328 1.1968 1.2238 1.1892 1.2689 1.2668 -4.80%
Adjusted Per Share Value based on latest NOSH - 42,073
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 7.22 5.34 6.11 4.57 4.81 4.28 4.54 36.20%
EPS 0.24 -0.36 -0.15 -0.14 -0.33 0.01 0.13 50.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.05 0.00 -
NAPS 0.0653 0.0629 0.0664 0.0681 0.066 0.0682 0.0704 -4.88%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 0.79 0.88 0.75 0.88 0.90 1.08 1.18 -
P/RPS 0.61 0.91 0.68 1.07 1.04 1.36 1.44 -43.56%
P/EPS 18.26 -13.62 -26.98 -35.77 -15.06 720.00 49.58 -48.58%
EY 5.48 -7.34 -3.71 -2.80 -6.64 0.14 2.02 94.39%
DY 0.00 0.00 0.00 0.00 0.00 0.93 0.00 -
P/NAPS 0.67 0.78 0.63 0.72 0.76 0.85 0.93 -19.62%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 27/05/05 25/02/05 29/11/04 30/08/04 28/05/04 25/02/04 21/11/03 -
Price 0.68 0.69 0.80 0.85 0.92 1.00 1.00 -
P/RPS 0.52 0.72 0.73 1.03 1.06 1.26 1.22 -43.33%
P/EPS 15.72 -10.68 -28.78 -34.55 -15.39 666.67 42.02 -48.04%
EY 6.36 -9.36 -3.48 -2.89 -6.50 0.15 2.38 92.45%
DY 0.00 0.00 0.00 0.00 0.00 1.00 0.00 -
P/NAPS 0.58 0.61 0.67 0.69 0.77 0.79 0.79 -18.60%

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