[LAYHONG] QoQ Quarter Result on 30-Sep-2003 [#2]

Stock
[LAYHONG] LAY HONG BHD
Announcement Date
21-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Sep-2003 [#2]
Profit Trend
QoQ- 164.55%
YoY- 234.05%
Quarter Report
Latest QR
Upcoming QR
LAYHONG's Result
LAYHONG's Financial Summary
View:
Show?
Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 34,580 36,351 32,333 34,327 26,787 28,164 25,201 23.50%
PBT -1,798 -4,494 216 910 80 3,669 350 -
Tax 763 1,986 -155 90 298 -679 -123 -
NP -1,035 -2,508 61 1,000 378 2,990 227 -
-
NP to SH -1,035 -2,508 61 1,000 378 2,990 227 -
-
Tax Rate - - 71.76% -9.89% -372.50% 18.51% 35.14% -
Total Cost 35,615 38,859 32,272 33,327 26,409 25,174 24,974 26.72%
-
Net Worth 51,489 49,908 51,601 53,226 52,483 50,158 47,341 5.76%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - 406 - - - 405 -
Div Payout % - - 666.67% - - - 178.57% -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 51,489 49,908 51,601 53,226 52,483 50,158 47,341 5.76%
NOSH 42,073 41,967 40,666 42,016 42,000 40,460 40,535 2.51%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin -2.99% -6.90% 0.19% 2.91% 1.41% 10.62% 0.90% -
ROE -2.01% -5.03% 0.12% 1.88% 0.72% 5.96% 0.48% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 82.19 86.62 79.51 81.70 63.78 69.61 62.17 20.47%
EPS -2.46 -5.97 0.15 2.38 0.90 7.39 0.56 -
DPS 0.00 0.00 1.00 0.00 0.00 0.00 1.00 -
NAPS 1.2238 1.1892 1.2689 1.2668 1.2496 1.2397 1.1679 3.16%
Adjusted Per Share Value based on latest NOSH - 42,016
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 4.56 4.80 4.27 4.53 3.54 3.72 3.33 23.33%
EPS -0.14 -0.33 0.01 0.13 0.05 0.39 0.03 -
DPS 0.00 0.00 0.05 0.00 0.00 0.00 0.05 -
NAPS 0.068 0.0659 0.0681 0.0703 0.0693 0.0662 0.0625 5.78%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 0.88 0.90 1.08 1.18 1.02 0.77 0.95 -
P/RPS 1.07 1.04 1.36 1.44 1.60 1.11 1.53 -21.22%
P/EPS -35.77 -15.06 720.00 49.58 113.33 10.42 169.64 -
EY -2.80 -6.64 0.14 2.02 0.88 9.60 0.59 -
DY 0.00 0.00 0.93 0.00 0.00 0.00 1.05 -
P/NAPS 0.72 0.76 0.85 0.93 0.82 0.62 0.81 -7.55%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/08/04 28/05/04 25/02/04 21/11/03 28/08/03 30/05/03 27/02/03 -
Price 0.85 0.92 1.00 1.00 1.20 0.90 0.94 -
P/RPS 1.03 1.06 1.26 1.22 1.88 1.29 1.51 -22.52%
P/EPS -34.55 -15.39 666.67 42.02 133.33 12.18 167.86 -
EY -2.89 -6.50 0.15 2.38 0.75 8.21 0.60 -
DY 0.00 0.00 1.00 0.00 0.00 0.00 1.06 -
P/NAPS 0.69 0.77 0.79 0.79 0.96 0.73 0.80 -9.39%

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