[LAYHONG] QoQ TTM Result on 30-Jun-2006 [#1]

Stock
[LAYHONG] LAY HONG BHD
Announcement Date
30-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
30-Jun-2006 [#1]
Profit Trend
QoQ- -16.36%
YoY- 755.32%
Quarter Report
Latest QR
Upcoming QR
LAYHONG's Result
LAYHONG's Financial Summary
View:
Show?
TTM Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 232,746 219,039 208,822 214,318 226,597 230,694 218,052 4.44%
PBT 2,358 668 3,205 7,216 10,235 17,087 10,124 -62.17%
Tax -384 -436 -1,115 -2,228 -3,046 -5,771 -3,711 -77.98%
NP 1,974 232 2,090 4,988 7,189 11,316 6,413 -54.44%
-
NP to SH 1,404 1,652 3,297 5,551 6,637 9,619 5,114 -57.79%
-
Tax Rate 16.28% 65.27% 34.79% 30.88% 29.76% 33.77% 36.66% -
Total Cost 230,772 218,807 206,732 209,330 219,408 219,378 211,639 5.94%
-
Net Worth 74,036 72,283 70,501 69,952 57,787 65,523 55,498 21.20%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 74,036 72,283 70,501 69,952 57,787 65,523 55,498 21.20%
NOSH 46,209 44,545 41,927 42,041 42,064 41,967 42,012 6.55%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 0.85% 0.11% 1.00% 2.33% 3.17% 4.91% 2.94% -
ROE 1.90% 2.29% 4.68% 7.94% 11.49% 14.68% 9.21% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 503.68 491.72 498.05 509.78 538.70 549.70 519.01 -1.98%
EPS 3.04 3.71 7.86 13.20 15.78 22.92 12.17 -60.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6022 1.6227 1.6815 1.6639 1.3738 1.5613 1.321 13.74%
Adjusted Per Share Value based on latest NOSH - 42,041
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 30.72 28.91 27.56 28.29 29.91 30.45 28.78 4.44%
EPS 0.19 0.22 0.44 0.73 0.88 1.27 0.68 -57.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0977 0.0954 0.0931 0.0923 0.0763 0.0865 0.0733 21.13%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 1.05 1.06 1.02 0.98 0.69 0.88 0.80 -
P/RPS 0.21 0.22 0.20 0.19 0.13 0.16 0.15 25.17%
P/EPS 34.56 28.58 12.97 7.42 4.37 3.84 6.57 202.76%
EY 2.89 3.50 7.71 13.47 22.87 26.05 15.22 -66.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.65 0.61 0.59 0.50 0.56 0.61 5.39%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 31/05/07 02/03/07 30/11/06 30/08/06 30/05/06 06/03/06 29/11/05 -
Price 0.94 1.10 1.12 1.01 0.88 0.85 0.73 -
P/RPS 0.19 0.22 0.22 0.20 0.16 0.15 0.14 22.60%
P/EPS 30.94 29.66 14.24 7.65 5.58 3.71 6.00 198.77%
EY 3.23 3.37 7.02 13.07 17.93 26.97 16.67 -66.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.68 0.67 0.61 0.64 0.54 0.55 4.79%

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