[LAYHONG] QoQ TTM Result on 31-Mar-2006 [#4]

Stock
[LAYHONG] LAY HONG BHD
Announcement Date
30-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
31-Mar-2006 [#4]
Profit Trend
QoQ- -31.0%
YoY- 314.17%
Quarter Report
Latest QR
Upcoming QR
LAYHONG's Result
LAYHONG's Financial Summary
View:
Show?
TTM Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 219,039 208,822 214,318 226,597 230,694 218,052 202,227 5.45%
PBT 668 3,205 7,216 10,235 17,087 10,124 3,050 -63.56%
Tax -436 -1,115 -2,228 -3,046 -5,771 -3,711 -1,476 -55.54%
NP 232 2,090 4,988 7,189 11,316 6,413 1,574 -71.99%
-
NP to SH 1,652 3,297 5,551 6,637 9,619 5,114 649 86.11%
-
Tax Rate 65.27% 34.79% 30.88% 29.76% 33.77% 36.66% 48.39% -
Total Cost 218,807 206,732 209,330 219,408 219,378 211,639 200,653 5.92%
-
Net Worth 72,283 70,501 69,952 57,787 65,523 55,498 52,155 24.23%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 72,283 70,501 69,952 57,787 65,523 55,498 52,155 24.23%
NOSH 44,545 41,927 42,041 42,064 41,967 42,012 41,996 3.99%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 0.11% 1.00% 2.33% 3.17% 4.91% 2.94% 0.78% -
ROE 2.29% 4.68% 7.94% 11.49% 14.68% 9.21% 1.24% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 491.72 498.05 509.78 538.70 549.70 519.01 481.53 1.40%
EPS 3.71 7.86 13.20 15.78 22.92 12.17 1.55 78.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6227 1.6815 1.6639 1.3738 1.5613 1.321 1.2419 19.46%
Adjusted Per Share Value based on latest NOSH - 42,064
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 28.91 27.56 28.29 29.91 30.45 28.78 26.69 5.45%
EPS 0.22 0.44 0.73 0.88 1.27 0.68 0.09 81.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0954 0.0931 0.0923 0.0763 0.0865 0.0733 0.0688 24.27%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 1.06 1.02 0.98 0.69 0.88 0.80 0.68 -
P/RPS 0.22 0.20 0.19 0.13 0.16 0.15 0.14 35.05%
P/EPS 28.58 12.97 7.42 4.37 3.84 6.57 44.00 -24.93%
EY 3.50 7.71 13.47 22.87 26.05 15.22 2.27 33.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.61 0.59 0.50 0.56 0.61 0.55 11.74%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 02/03/07 30/11/06 30/08/06 30/05/06 06/03/06 29/11/05 22/08/05 -
Price 1.10 1.12 1.01 0.88 0.85 0.73 0.77 -
P/RPS 0.22 0.22 0.20 0.16 0.15 0.14 0.16 23.58%
P/EPS 29.66 14.24 7.65 5.58 3.71 6.00 49.83 -29.17%
EY 3.37 7.02 13.07 17.93 26.97 16.67 2.01 40.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.67 0.61 0.64 0.54 0.55 0.62 6.33%

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