[LAYHONG] QoQ TTM Result on 31-Dec-2003 [#3]

Stock
[LAYHONG] LAY HONG BHD
Announcement Date
25-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Dec-2003 [#3]
Profit Trend
QoQ- -3.61%
YoY- 382.82%
Quarter Report
Latest QR
Upcoming QR
LAYHONG's Result
LAYHONG's Financial Summary
View:
Show?
TTM Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 149,440 137,591 129,798 121,611 114,479 103,462 96,527 33.72%
PBT -8,040 -5,166 -3,288 4,875 5,009 3,351 1,404 -
Tax 3,391 2,684 2,219 -446 -414 -502 -339 -
NP -4,649 -2,482 -1,069 4,429 4,595 2,849 1,065 -
-
NP to SH -4,649 -2,482 -1,069 4,429 4,595 2,849 1,065 -
-
Tax Rate - - - 9.15% 8.27% 14.98% 24.15% -
Total Cost 154,089 140,073 130,867 117,182 109,884 100,613 95,462 37.48%
-
Net Worth 50,239 51,489 49,908 51,601 53,226 52,483 50,158 0.10%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div 406 406 406 406 405 405 405 0.16%
Div Payout % 0.00% 0.00% 0.00% 9.18% 8.82% 14.23% 38.06% -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 50,239 51,489 49,908 51,601 53,226 52,483 50,158 0.10%
NOSH 41,978 42,073 41,967 40,666 42,016 42,000 40,460 2.47%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin -3.11% -1.80% -0.82% 3.64% 4.01% 2.75% 1.10% -
ROE -9.25% -4.82% -2.14% 8.58% 8.63% 5.43% 2.12% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 355.99 327.03 309.28 299.04 272.46 246.34 238.57 30.48%
EPS -11.07 -5.90 -2.55 10.89 10.94 6.78 2.63 -
DPS 0.97 0.97 0.97 1.00 0.96 0.97 1.00 -2.00%
NAPS 1.1968 1.2238 1.1892 1.2689 1.2668 1.2496 1.2397 -2.31%
Adjusted Per Share Value based on latest NOSH - 40,666
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 19.72 18.16 17.13 16.05 15.11 13.66 12.74 33.70%
EPS -0.61 -0.33 -0.14 0.58 0.61 0.38 0.14 -
DPS 0.05 0.05 0.05 0.05 0.05 0.05 0.05 0.00%
NAPS 0.0663 0.068 0.0659 0.0681 0.0703 0.0693 0.0662 0.10%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 0.75 0.88 0.90 1.08 1.18 1.02 0.77 -
P/RPS 0.21 0.27 0.29 0.36 0.43 0.41 0.32 -24.42%
P/EPS -6.77 -14.92 -35.33 9.92 10.79 15.04 29.25 -
EY -14.77 -6.70 -2.83 10.08 9.27 6.65 3.42 -
DY 1.29 1.10 1.08 0.93 0.82 0.95 1.30 -0.51%
P/NAPS 0.63 0.72 0.76 0.85 0.93 0.82 0.62 1.06%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 29/11/04 30/08/04 28/05/04 25/02/04 21/11/03 28/08/03 30/05/03 -
Price 0.80 0.85 0.92 1.00 1.00 1.20 0.90 -
P/RPS 0.22 0.26 0.30 0.33 0.37 0.49 0.38 -30.46%
P/EPS -7.22 -14.41 -36.12 9.18 9.14 17.69 34.19 -
EY -13.84 -6.94 -2.77 10.89 10.94 5.65 2.92 -
DY 1.21 1.14 1.05 1.00 0.96 0.80 1.11 5.90%
P/NAPS 0.67 0.69 0.77 0.79 0.79 0.96 0.73 -5.54%

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