[LAYHONG] QoQ TTM Result on 30-Sep-2005 [#2]

Stock
[LAYHONG] LAY HONG BHD
Announcement Date
29-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
30-Sep-2005 [#2]
Profit Trend
QoQ- 687.98%
YoY- 210.0%
Quarter Report
Latest QR
Upcoming QR
LAYHONG's Result
LAYHONG's Financial Summary
View:
Show?
TTM Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 214,318 226,597 230,694 218,052 202,227 175,748 157,506 22.86%
PBT 7,216 10,235 17,087 10,124 3,050 -3,811 -12,166 -
Tax -2,228 -3,046 -5,771 -3,711 -1,476 712 4,743 -
NP 4,988 7,189 11,316 6,413 1,574 -3,099 -7,423 -
-
NP to SH 5,551 6,637 9,619 5,114 649 -3,099 -7,423 -
-
Tax Rate 30.88% 29.76% 33.77% 36.66% 48.39% - - -
Total Cost 209,330 219,408 219,378 211,639 200,653 178,847 164,929 17.27%
-
Net Worth 69,952 57,787 65,523 55,498 52,155 49,380 47,574 29.39%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 69,952 57,787 65,523 55,498 52,155 49,380 47,574 29.39%
NOSH 42,041 42,064 41,967 42,012 41,996 41,972 41,996 0.07%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 2.33% 3.17% 4.91% 2.94% 0.78% -1.76% -4.71% -
ROE 7.94% 11.49% 14.68% 9.21% 1.24% -6.28% -15.60% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 509.78 538.70 549.70 519.01 481.53 418.73 375.04 22.77%
EPS 13.20 15.78 22.92 12.17 1.55 -7.38 -17.68 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6639 1.3738 1.5613 1.321 1.2419 1.1765 1.1328 29.30%
Adjusted Per Share Value based on latest NOSH - 42,012
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 28.29 29.91 30.45 28.78 26.69 23.20 20.79 22.86%
EPS 0.73 0.88 1.27 0.68 0.09 -0.41 -0.98 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0923 0.0763 0.0865 0.0733 0.0688 0.0652 0.0628 29.36%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.98 0.69 0.88 0.80 0.68 0.79 0.88 -
P/RPS 0.19 0.13 0.16 0.15 0.14 0.19 0.23 -11.99%
P/EPS 7.42 4.37 3.84 6.57 44.00 -10.70 -4.98 -
EY 13.47 22.87 26.05 15.22 2.27 -9.35 -20.09 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.50 0.56 0.61 0.55 0.67 0.78 -17.02%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/08/06 30/05/06 06/03/06 29/11/05 22/08/05 27/05/05 25/02/05 -
Price 1.01 0.88 0.85 0.73 0.77 0.68 0.69 -
P/RPS 0.20 0.16 0.15 0.14 0.16 0.16 0.18 7.29%
P/EPS 7.65 5.58 3.71 6.00 49.83 -9.21 -3.90 -
EY 13.07 17.93 26.97 16.67 2.01 -10.86 -25.62 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.64 0.54 0.55 0.62 0.58 0.61 0.00%

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