[LAYHONG] QoQ Quarter Result on 30-Jun-2005 [#1]

Stock
[LAYHONG] LAY HONG BHD
Announcement Date
22-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
30-Jun-2005 [#1]
Profit Trend
QoQ- 49.39%
YoY- 362.13%
Quarter Report
Latest QR
Upcoming QR
LAYHONG's Result
LAYHONG's Financial Summary
View:
Show?
Quarter Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 50,496 53,041 62,001 61,059 54,593 40,399 46,176 6.14%
PBT -2,991 3,053 5,110 5,063 3,861 -3,910 -1,964 32.40%
Tax 680 -863 -1,438 -1,425 -2,045 1,197 797 -10.05%
NP -2,311 2,190 3,672 3,638 1,816 -2,713 -1,167 57.76%
-
NP to SH -1,166 1,792 3,298 2,713 1,816 -2,713 -1,167 -0.05%
-
Tax Rate - 28.27% 28.14% 28.15% 52.97% - - -
Total Cost 52,807 50,851 58,329 57,421 52,777 43,112 47,343 7.56%
-
Net Worth 57,787 65,523 55,498 52,155 49,380 47,574 50,239 9.79%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 57,787 65,523 55,498 52,155 49,380 47,574 50,239 9.79%
NOSH 42,064 41,967 42,012 41,996 41,972 41,996 41,978 0.13%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin -4.58% 4.13% 5.92% 5.96% 3.33% -6.72% -2.53% -
ROE -2.02% 2.73% 5.94% 5.20% 3.68% -5.70% -2.32% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 120.05 126.39 147.58 145.39 130.07 96.20 110.00 6.00%
EPS -2.78 4.27 7.85 6.46 4.32 -6.46 -2.78 0.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3738 1.5613 1.321 1.2419 1.1765 1.1328 1.1968 9.64%
Adjusted Per Share Value based on latest NOSH - 41,996
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 6.67 7.01 8.19 8.07 7.21 5.34 6.10 6.14%
EPS -0.15 0.24 0.44 0.36 0.24 -0.36 -0.15 0.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0764 0.0866 0.0733 0.0689 0.0653 0.0629 0.0664 9.81%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 0.69 0.88 0.80 0.68 0.79 0.88 0.75 -
P/RPS 0.57 0.70 0.54 0.47 0.61 0.91 0.68 -11.10%
P/EPS -24.89 20.61 10.19 10.53 18.26 -13.62 -26.98 -5.23%
EY -4.02 4.85 9.81 9.50 5.48 -7.34 -3.71 5.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.56 0.61 0.55 0.67 0.78 0.63 -14.29%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 30/05/06 06/03/06 29/11/05 22/08/05 27/05/05 25/02/05 29/11/04 -
Price 0.88 0.85 0.73 0.77 0.68 0.69 0.80 -
P/RPS 0.73 0.67 0.49 0.53 0.52 0.72 0.73 0.00%
P/EPS -31.75 19.91 9.30 11.92 15.72 -10.68 -28.78 6.77%
EY -3.15 5.02 10.75 8.39 6.36 -9.36 -3.48 -6.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.54 0.55 0.62 0.58 0.61 0.67 -3.01%

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