[LAYHONG] QoQ TTM Result on 31-Mar-2000 [#4]

Announcement Date
25-May-2000
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2000
Quarter
31-Mar-2000 [#4]
Profit Trend
QoQ- 35.78%
YoY--%
View:
Show?
TTM Result
31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 CAGR
Revenue 75,560 74,187 75,750 57,330 37,712 20,146 0 -100.00%
PBT 787 1,734 5,124 4,967 3,458 2,197 0 -100.00%
Tax 498 92 -1,664 -1,616 -990 -563 0 -100.00%
NP 1,285 1,826 3,460 3,351 2,468 1,634 0 -100.00%
-
NP to SH 187 728 3,460 3,351 2,468 1,634 0 -100.00%
-
Tax Rate -63.28% -5.31% 32.47% 32.53% 28.63% 25.63% - -
Total Cost 74,275 72,361 72,290 53,979 35,244 18,512 0 -100.00%
-
Net Worth 40,570 40,167 41,400 41,046 41,869 41,245 0 -100.00%
Dividend
31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 CAGR
Div 1,748 1,748 1,748 1,748 - - - -100.00%
Div Payout % 935.03% 240.18% 50.54% 52.18% - - - -
Equity
31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 CAGR
Net Worth 40,570 40,167 41,400 41,046 41,869 41,245 0 -100.00%
NOSH 17,544 17,511 17,580 17,485 17,484 17,569 0 -100.00%
Ratio Analysis
31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 CAGR
NP Margin 1.70% 2.46% 4.57% 5.85% 6.54% 8.11% 0.00% -
ROE 0.46% 1.81% 8.36% 8.16% 5.89% 3.96% 0.00% -
Per Share
31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 CAGR
RPS 430.67 423.64 430.87 327.88 215.69 114.66 0.00 -100.00%
EPS 1.07 4.16 19.68 19.16 14.12 9.30 0.00 -100.00%
DPS 10.00 10.00 10.00 10.00 0.00 0.00 0.00 -100.00%
NAPS 2.3124 2.2937 2.3549 2.3475 2.3947 2.3475 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 17,485
31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 CAGR
RPS 9.97 9.79 10.00 7.57 4.98 2.66 0.00 -100.00%
EPS 0.02 0.10 0.46 0.44 0.33 0.22 0.00 -100.00%
DPS 0.23 0.23 0.23 0.23 0.00 0.00 0.00 -100.00%
NAPS 0.0536 0.053 0.0546 0.0542 0.0553 0.0544 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 CAGR
Date 26/12/00 29/09/00 30/06/00 31/03/00 - - - -
Price 2.94 3.20 4.22 5.40 0.00 0.00 0.00 -
P/RPS 0.68 0.76 0.98 1.65 0.00 0.00 0.00 -100.00%
P/EPS 275.84 76.98 21.44 28.18 0.00 0.00 0.00 -100.00%
EY 0.36 1.30 4.66 3.55 0.00 0.00 0.00 -100.00%
DY 3.40 3.13 2.37 1.85 0.00 0.00 0.00 -100.00%
P/NAPS 1.27 1.40 1.79 2.30 0.00 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 CAGR
Date 20/02/01 15/11/00 29/08/00 - - - - -
Price 2.35 3.00 4.00 0.00 0.00 0.00 0.00 -
P/RPS 0.55 0.71 0.93 0.00 0.00 0.00 0.00 -100.00%
P/EPS 220.48 72.16 20.32 0.00 0.00 0.00 0.00 -100.00%
EY 0.45 1.39 4.92 0.00 0.00 0.00 0.00 -100.00%
DY 4.26 3.33 2.50 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 1.02 1.31 1.70 0.00 0.00 0.00 0.00 -100.00%

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