[LAYHONG] QoQ TTM Result on 31-Mar-2005 [#4]

Stock
[LAYHONG] LAY HONG BHD
Announcement Date
27-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
31-Mar-2005 [#4]
Profit Trend
QoQ- 58.25%
YoY- -189.9%
Quarter Report
Latest QR
Upcoming QR
LAYHONG's Result
LAYHONG's Financial Summary
View:
Show?
TTM Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 230,694 218,052 202,227 175,748 157,506 149,440 137,591 41.00%
PBT 17,087 10,124 3,050 -3,811 -12,166 -8,040 -5,166 -
Tax -5,771 -3,711 -1,476 712 4,743 3,391 2,684 -
NP 11,316 6,413 1,574 -3,099 -7,423 -4,649 -2,482 -
-
NP to SH 9,619 5,114 649 -3,099 -7,423 -4,649 -2,482 -
-
Tax Rate 33.77% 36.66% 48.39% - - - - -
Total Cost 219,378 211,639 200,653 178,847 164,929 154,089 140,073 34.75%
-
Net Worth 65,523 55,498 52,155 49,380 47,574 50,239 51,489 17.38%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - - - 406 406 -
Div Payout % - - - - - 0.00% 0.00% -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 65,523 55,498 52,155 49,380 47,574 50,239 51,489 17.38%
NOSH 41,967 42,012 41,996 41,972 41,996 41,978 42,073 -0.16%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 4.91% 2.94% 0.78% -1.76% -4.71% -3.11% -1.80% -
ROE 14.68% 9.21% 1.24% -6.28% -15.60% -9.25% -4.82% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 549.70 519.01 481.53 418.73 375.04 355.99 327.03 41.23%
EPS 22.92 12.17 1.55 -7.38 -17.68 -11.07 -5.90 -
DPS 0.00 0.00 0.00 0.00 0.00 0.97 0.97 -
NAPS 1.5613 1.321 1.2419 1.1765 1.1328 1.1968 1.2238 17.57%
Adjusted Per Share Value based on latest NOSH - 41,972
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 30.55 28.87 26.78 23.27 20.86 19.79 18.22 41.00%
EPS 1.27 0.68 0.09 -0.41 -0.98 -0.62 -0.33 -
DPS 0.00 0.00 0.00 0.00 0.00 0.05 0.05 -
NAPS 0.0868 0.0735 0.0691 0.0654 0.063 0.0665 0.0682 17.39%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.88 0.80 0.68 0.79 0.88 0.75 0.88 -
P/RPS 0.16 0.15 0.14 0.19 0.23 0.21 0.27 -29.38%
P/EPS 3.84 6.57 44.00 -10.70 -4.98 -6.77 -14.92 -
EY 26.05 15.22 2.27 -9.35 -20.09 -14.77 -6.70 -
DY 0.00 0.00 0.00 0.00 0.00 1.29 1.10 -
P/NAPS 0.56 0.61 0.55 0.67 0.78 0.63 0.72 -15.38%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 06/03/06 29/11/05 22/08/05 27/05/05 25/02/05 29/11/04 30/08/04 -
Price 0.85 0.73 0.77 0.68 0.69 0.80 0.85 -
P/RPS 0.15 0.14 0.16 0.16 0.18 0.22 0.26 -30.62%
P/EPS 3.71 6.00 49.83 -9.21 -3.90 -7.22 -14.41 -
EY 26.97 16.67 2.01 -10.86 -25.62 -13.84 -6.94 -
DY 0.00 0.00 0.00 0.00 0.00 1.21 1.14 -
P/NAPS 0.54 0.55 0.62 0.58 0.61 0.67 0.69 -15.03%

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