[LAYHONG] YoY Annualized Quarter Result on 31-Mar-2007 [#4]

Stock
[LAYHONG] LAY HONG BHD
Announcement Date
31-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
31-Mar-2007 [#4]
Profit Trend
QoQ- -62.67%
YoY- -78.88%
Quarter Report
Latest QR
Upcoming QR
LAYHONG's Result
LAYHONG's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 388,754 350,546 317,523 232,746 226,597 180,478 129,797 20.05%
PBT 15,193 11,774 5,123 2,356 10,237 -3,811 -3,288 -
Tax -2,378 -758 -409 -384 -3,046 712 2,219 -
NP 12,815 11,016 4,714 1,972 7,191 -3,099 -1,069 -
-
NP to SH 10,326 7,087 1,400 1,402 6,639 -3,099 -1,069 -
-
Tax Rate 15.65% 6.44% 7.98% 16.30% 29.75% - - -
Total Cost 375,939 339,530 312,809 230,774 219,406 183,577 130,866 19.21%
-
Net Worth 92,540 82,633 75,599 69,810 68,239 51,095 52,385 9.94%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div - - - - - - 419 -
Div Payout % - - - - - - 0.00% -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 92,540 82,633 75,599 69,810 68,239 51,095 52,385 9.94%
NOSH 46,242 46,236 46,266 43,571 41,991 42,016 41,982 1.62%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 3.30% 3.14% 1.48% 0.85% 3.17% -1.72% -0.82% -
ROE 11.16% 8.58% 1.85% 2.01% 9.73% -6.07% -2.04% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 840.68 758.16 686.29 534.17 539.63 429.54 309.17 18.13%
EPS 22.33 15.33 3.03 3.22 15.81 -7.38 -2.55 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.00 -
NAPS 2.0012 1.7872 1.634 1.6022 1.6251 1.2161 1.2478 8.18%
Adjusted Per Share Value based on latest NOSH - 46,209
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 51.40 46.35 41.98 30.77 29.96 23.86 17.16 20.05%
EPS 1.37 0.94 0.19 0.19 0.88 -0.41 -0.14 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.06 -
NAPS 0.1224 0.1093 0.10 0.0923 0.0902 0.0676 0.0693 9.94%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 0.90 0.80 0.80 1.05 0.69 0.79 0.90 -
P/RPS 0.11 0.11 0.12 0.20 0.13 0.18 0.29 -14.91%
P/EPS 4.03 5.22 26.44 32.63 4.36 -10.71 -35.35 -
EY 24.81 19.16 3.78 3.06 22.91 -9.34 -2.83 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.11 -
P/NAPS 0.45 0.45 0.49 0.66 0.42 0.65 0.72 -7.53%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/05/10 27/05/09 04/06/08 31/05/07 30/05/06 27/05/05 28/05/04 -
Price 0.82 0.68 0.85 0.94 0.88 0.68 0.92 -
P/RPS 0.10 0.09 0.12 0.18 0.16 0.16 0.30 -16.72%
P/EPS 3.67 4.44 28.09 29.21 5.57 -9.22 -36.13 -
EY 27.23 22.54 3.56 3.42 17.97 -10.85 -2.77 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.09 -
P/NAPS 0.41 0.38 0.52 0.59 0.54 0.56 0.74 -9.36%

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