[LAYHONG] YoY Cumulative Quarter Result on 31-Dec-2005 [#3]

Stock
[LAYHONG] LAY HONG BHD
Announcement Date
06-Mar-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
31-Dec-2005 [#3]
Profit Trend
QoQ- 29.85%
YoY- 258.8%
Quarter Report
Latest QR
Upcoming QR
LAYHONG's Result
LAYHONG's Financial Summary
View:
Show?
Cumulative Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 264,684 233,789 168,543 176,010 125,885 93,446 68,362 25.28%
PBT 5,445 5,400 3,658 13,228 -7,672 1,207 -2,264 -
Tax 686 -1,304 -1,116 -3,726 2,757 233 339 12.45%
NP 6,131 4,096 2,542 9,502 -4,915 1,440 -1,925 -
-
NP to SH 1,826 1,040 2,817 7,805 -4,915 1,440 -1,925 -
-
Tax Rate -12.60% 24.15% 30.51% 28.17% - -19.30% - -
Total Cost 258,553 229,693 166,001 166,508 130,800 92,006 70,287 24.22%
-
Net Worth 77,357 75,097 69,259 65,586 47,587 53,271 47,231 8.56%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div - - - - - 419 404 -
Div Payout % - - - - - 29.15% 0.00% -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 77,357 75,097 69,259 65,586 47,587 53,271 47,231 8.56%
NOSH 46,227 46,222 42,681 42,007 42,008 41,982 40,441 2.25%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 2.32% 1.75% 1.51% 5.40% -3.90% 1.54% -2.82% -
ROE 2.36% 1.38% 4.07% 11.90% -10.33% 2.70% -4.08% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 572.56 505.79 394.88 419.00 299.67 222.58 169.04 22.52%
EPS 3.95 2.25 6.60 18.58 -11.70 3.43 -4.76 -
DPS 0.00 0.00 0.00 0.00 0.00 1.00 1.00 -
NAPS 1.6734 1.6247 1.6227 1.5613 1.1328 1.2689 1.1679 6.17%
Adjusted Per Share Value based on latest NOSH - 41,967
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 34.94 30.86 22.25 23.23 16.62 12.33 9.02 25.29%
EPS 0.24 0.14 0.37 1.03 -0.65 0.19 -0.25 -
DPS 0.00 0.00 0.00 0.00 0.00 0.06 0.05 -
NAPS 0.1021 0.0991 0.0914 0.0866 0.0628 0.0703 0.0623 8.57%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 0.45 0.96 1.06 0.88 0.88 1.08 0.95 -
P/RPS 0.08 0.19 0.27 0.21 0.29 0.49 0.56 -27.67%
P/EPS 11.39 42.67 16.06 4.74 -7.52 31.49 -19.96 -
EY 8.78 2.34 6.23 21.11 -13.30 3.18 -5.01 -
DY 0.00 0.00 0.00 0.00 0.00 0.93 1.05 -
P/NAPS 0.27 0.59 0.65 0.56 0.78 0.85 0.81 -16.71%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 19/02/09 25/02/08 02/03/07 06/03/06 25/02/05 25/02/04 27/02/03 -
Price 0.80 0.62 1.10 0.85 0.69 1.00 0.94 -
P/RPS 0.14 0.12 0.28 0.20 0.23 0.45 0.56 -20.61%
P/EPS 20.25 27.56 16.67 4.57 -5.90 29.15 -19.75 -
EY 4.94 3.63 6.00 21.86 -16.96 3.43 -5.06 -
DY 0.00 0.00 0.00 0.00 0.00 1.00 1.06 -
P/NAPS 0.48 0.38 0.68 0.54 0.61 0.79 0.80 -8.15%

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