[LAYHONG] QoQ TTM Result on 31-Dec-2005 [#3]

Stock
[LAYHONG] LAY HONG BHD
Announcement Date
06-Mar-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
31-Dec-2005 [#3]
Profit Trend
QoQ- 88.09%
YoY- 229.58%
Quarter Report
Latest QR
Upcoming QR
LAYHONG's Result
LAYHONG's Financial Summary
View:
Show?
TTM Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 208,822 214,318 226,597 230,694 218,052 202,227 175,748 12.17%
PBT 3,205 7,216 10,235 17,087 10,124 3,050 -3,811 -
Tax -1,115 -2,228 -3,046 -5,771 -3,711 -1,476 712 -
NP 2,090 4,988 7,189 11,316 6,413 1,574 -3,099 -
-
NP to SH 3,297 5,551 6,637 9,619 5,114 649 -3,099 -
-
Tax Rate 34.79% 30.88% 29.76% 33.77% 36.66% 48.39% - -
Total Cost 206,732 209,330 219,408 219,378 211,639 200,653 178,847 10.13%
-
Net Worth 70,501 69,952 57,787 65,523 55,498 52,155 49,380 26.76%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 70,501 69,952 57,787 65,523 55,498 52,155 49,380 26.76%
NOSH 41,927 42,041 42,064 41,967 42,012 41,996 41,972 -0.07%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 1.00% 2.33% 3.17% 4.91% 2.94% 0.78% -1.76% -
ROE 4.68% 7.94% 11.49% 14.68% 9.21% 1.24% -6.28% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 498.05 509.78 538.70 549.70 519.01 481.53 418.73 12.24%
EPS 7.86 13.20 15.78 22.92 12.17 1.55 -7.38 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6815 1.6639 1.3738 1.5613 1.321 1.2419 1.1765 26.85%
Adjusted Per Share Value based on latest NOSH - 41,967
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 27.59 28.32 29.94 30.49 28.81 26.72 23.22 12.17%
EPS 0.44 0.73 0.88 1.27 0.68 0.09 -0.41 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0932 0.0924 0.0764 0.0866 0.0733 0.0689 0.0653 26.73%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 1.02 0.98 0.69 0.88 0.80 0.68 0.79 -
P/RPS 0.20 0.19 0.13 0.16 0.15 0.14 0.19 3.47%
P/EPS 12.97 7.42 4.37 3.84 6.57 44.00 -10.70 -
EY 7.71 13.47 22.87 26.05 15.22 2.27 -9.35 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.59 0.50 0.56 0.61 0.55 0.67 -6.05%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 30/11/06 30/08/06 30/05/06 06/03/06 29/11/05 22/08/05 27/05/05 -
Price 1.12 1.01 0.88 0.85 0.73 0.77 0.68 -
P/RPS 0.22 0.20 0.16 0.15 0.14 0.16 0.16 23.62%
P/EPS 14.24 7.65 5.58 3.71 6.00 49.83 -9.21 -
EY 7.02 13.07 17.93 26.97 16.67 2.01 -10.86 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.61 0.64 0.54 0.55 0.62 0.58 10.08%

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