[LAYHONG] QoQ TTM Result on 31-Dec-2006 [#3]

Stock
[LAYHONG] LAY HONG BHD
Announcement Date
02-Mar-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
31-Dec-2006 [#3]
Profit Trend
QoQ- -49.89%
YoY- -82.83%
Quarter Report
Latest QR
Upcoming QR
LAYHONG's Result
LAYHONG's Financial Summary
View:
Show?
TTM Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 266,291 248,301 232,746 219,039 208,822 214,318 226,597 11.35%
PBT -1,036 -1,212 2,358 668 3,205 7,216 10,235 -
Tax 485 615 -384 -436 -1,115 -2,228 -3,046 -
NP -551 -597 1,974 232 2,090 4,988 7,189 -
-
NP to SH -2,753 -2,818 1,404 1,652 3,297 5,551 6,637 -
-
Tax Rate - - 16.28% 65.27% 34.79% 30.88% 29.76% -
Total Cost 266,842 248,898 230,772 218,807 206,732 209,330 219,408 13.92%
-
Net Worth 72,551 71,517 74,036 72,283 70,501 69,952 57,787 16.36%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 72,551 71,517 74,036 72,283 70,501 69,952 57,787 16.36%
NOSH 46,208 46,256 46,209 44,545 41,927 42,041 42,064 6.45%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin -0.21% -0.24% 0.85% 0.11% 1.00% 2.33% 3.17% -
ROE -3.79% -3.94% 1.90% 2.29% 4.68% 7.94% 11.49% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 576.28 536.79 503.68 491.72 498.05 509.78 538.70 4.59%
EPS -5.96 -6.09 3.04 3.71 7.86 13.20 15.78 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5701 1.5461 1.6022 1.6227 1.6815 1.6639 1.3738 9.30%
Adjusted Per Share Value based on latest NOSH - 44,545
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 35.24 32.86 30.80 28.99 27.64 28.37 29.99 11.34%
EPS -0.36 -0.37 0.19 0.22 0.44 0.73 0.88 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.096 0.0947 0.098 0.0957 0.0933 0.0926 0.0765 16.32%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 1.00 0.99 1.05 1.06 1.02 0.98 0.69 -
P/RPS 0.17 0.18 0.21 0.22 0.20 0.19 0.13 19.56%
P/EPS -16.78 -16.25 34.56 28.58 12.97 7.42 4.37 -
EY -5.96 -6.15 2.89 3.50 7.71 13.47 22.87 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.64 0.66 0.65 0.61 0.59 0.50 17.87%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 16/11/07 27/08/07 31/05/07 02/03/07 30/11/06 30/08/06 30/05/06 -
Price 1.02 1.07 0.94 1.10 1.12 1.01 0.88 -
P/RPS 0.18 0.20 0.19 0.22 0.22 0.20 0.16 8.16%
P/EPS -17.12 -17.56 30.94 29.66 14.24 7.65 5.58 -
EY -5.84 -5.69 3.23 3.37 7.02 13.07 17.93 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.69 0.59 0.68 0.67 0.61 0.64 1.03%

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