[LAYHONG] YoY Annualized Quarter Result on 30-Jun-2007 [#1]

Stock
[LAYHONG] LAY HONG BHD
Announcement Date
27-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
30-Jun-2007 [#1]
Profit Trend
QoQ- -840.37%
YoY- -259.5%
Quarter Report
Latest QR
Upcoming QR
LAYHONG's Result
LAYHONG's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 384,672 368,860 338,572 257,340 195,120 244,236 138,320 18.57%
PBT 13,376 17,524 -3,936 -6,104 8,176 20,252 -7,192 -
Tax -5,016 -2,400 1,424 1,568 -2,428 -5,700 3,052 -
NP 8,360 15,124 -2,512 -4,536 5,748 14,552 -4,140 -
-
NP to SH 9,452 9,372 -6,212 -10,380 6,508 10,852 -4,140 -
-
Tax Rate 37.50% 13.70% - - 29.70% 28.15% - -
Total Cost 376,312 353,736 341,084 261,876 189,372 229,684 142,460 17.56%
-
Net Worth 95,010 84,934 73,970 71,517 69,952 52,155 51,489 10.74%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 95,010 84,934 73,970 71,517 69,952 52,155 51,489 10.74%
NOSH 46,242 46,213 46,220 46,256 42,041 41,996 42,073 1.58%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 2.17% 4.10% -0.74% -1.76% 2.95% 5.96% -2.99% -
ROE 9.95% 11.03% -8.40% -14.51% 9.30% 20.81% -8.04% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 831.86 798.17 732.52 556.33 464.11 581.56 328.76 16.72%
EPS 20.44 20.28 -13.44 -22.44 15.48 25.84 -9.84 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.0546 1.8379 1.6004 1.5461 1.6639 1.2419 1.2238 9.01%
Adjusted Per Share Value based on latest NOSH - 46,256
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 50.77 48.69 44.69 33.97 25.75 32.24 18.26 18.57%
EPS 1.25 1.24 -0.82 -1.37 0.86 1.43 -0.55 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1254 0.1121 0.0976 0.0944 0.0923 0.0688 0.068 10.73%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 0.88 0.70 0.85 0.99 0.98 0.68 0.88 -
P/RPS 0.11 0.09 0.12 0.18 0.21 0.12 0.27 -13.89%
P/EPS 4.31 3.45 -6.32 -4.41 6.33 2.63 -8.94 -
EY 23.23 28.97 -15.81 -22.67 15.80 38.00 -11.18 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.38 0.53 0.64 0.59 0.55 0.72 -8.22%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 26/08/10 25/08/09 29/08/08 27/08/07 30/08/06 22/08/05 30/08/04 -
Price 1.93 1.00 1.00 1.07 1.01 0.77 0.85 -
P/RPS 0.23 0.13 0.14 0.19 0.22 0.13 0.26 -2.02%
P/EPS 9.44 4.93 -7.44 -4.77 6.52 2.98 -8.64 -
EY 10.59 20.28 -13.44 -20.97 15.33 33.56 -11.58 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 0.54 0.62 0.69 0.61 0.62 0.69 5.28%

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