[LAYHONG] YoY Cumulative Quarter Result on 30-Jun-2006 [#1]

Stock
[LAYHONG] LAY HONG BHD
Announcement Date
30-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
30-Jun-2006 [#1]
Profit Trend
QoQ- -75.49%
YoY- -40.03%
Quarter Report
Latest QR
Upcoming QR
LAYHONG's Result
LAYHONG's Financial Summary
View:
Show?
Cumulative Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 92,215 84,643 64,335 48,780 61,059 34,580 26,787 22.85%
PBT 4,381 -984 -1,526 2,044 5,063 -1,798 80 94.75%
Tax -600 356 392 -607 -1,425 763 298 -
NP 3,781 -628 -1,134 1,437 3,638 -1,035 378 46.73%
-
NP to SH 2,343 -1,553 -2,595 1,627 2,713 -1,035 378 35.49%
-
Tax Rate 13.70% - - 29.70% 28.15% - -372.50% -
Total Cost 88,434 85,271 65,469 47,343 57,421 35,615 26,409 22.29%
-
Net Worth 84,934 73,970 71,517 69,952 52,155 51,489 52,483 8.34%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 84,934 73,970 71,517 69,952 52,155 51,489 52,483 8.34%
NOSH 46,213 46,220 46,256 42,041 41,996 42,073 42,000 1.60%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 4.10% -0.74% -1.76% 2.95% 5.96% -2.99% 1.41% -
ROE 2.76% -2.10% -3.63% 2.33% 5.20% -2.01% 0.72% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 199.54 183.13 139.08 116.03 145.39 82.19 63.78 20.91%
EPS 5.07 -3.36 -5.61 3.87 6.46 -2.46 0.90 33.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8379 1.6004 1.5461 1.6639 1.2419 1.2238 1.2496 6.63%
Adjusted Per Share Value based on latest NOSH - 42,041
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 12.17 11.17 8.49 6.44 8.06 4.56 3.54 22.82%
EPS 0.31 -0.20 -0.34 0.21 0.36 -0.14 0.05 35.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1121 0.0976 0.0944 0.0923 0.0688 0.068 0.0693 8.33%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 0.70 0.85 0.99 0.98 0.68 0.88 1.02 -
P/RPS 0.35 0.46 0.71 0.84 0.47 1.07 1.60 -22.35%
P/EPS 13.81 -25.30 -17.65 25.32 10.53 -35.77 113.33 -29.56%
EY 7.24 -3.95 -5.67 3.95 9.50 -2.80 0.88 42.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.53 0.64 0.59 0.55 0.72 0.82 -12.02%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 25/08/09 29/08/08 27/08/07 30/08/06 22/08/05 30/08/04 28/08/03 -
Price 1.00 1.00 1.07 1.01 0.77 0.85 1.20 -
P/RPS 0.50 0.55 0.77 0.87 0.53 1.03 1.88 -19.79%
P/EPS 19.72 -29.76 -19.07 26.10 11.92 -34.55 133.33 -27.25%
EY 5.07 -3.36 -5.24 3.83 8.39 -2.89 0.75 37.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.62 0.69 0.61 0.62 0.69 0.96 -9.13%

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