[LAYHONG] YoY Cumulative Quarter Result on 31-Dec-2006 [#3]

Stock
[LAYHONG] LAY HONG BHD
Announcement Date
02-Mar-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
31-Dec-2006 [#3]
Profit Trend
QoQ- 5.47%
YoY- -63.91%
Quarter Report
Latest QR
Upcoming QR
LAYHONG's Result
LAYHONG's Financial Summary
View:
Show?
Cumulative Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 293,696 264,684 233,789 168,543 176,010 125,885 93,446 21.00%
PBT 14,713 5,445 5,400 3,658 13,228 -7,672 1,207 51.64%
Tax -2,604 686 -1,304 -1,116 -3,726 2,757 233 -
NP 12,109 6,131 4,096 2,542 9,502 -4,915 1,440 42.55%
-
NP to SH 9,318 1,826 1,040 2,817 7,805 -4,915 1,440 36.46%
-
Tax Rate 17.70% -12.60% 24.15% 30.51% 28.17% - -19.30% -
Total Cost 281,587 258,553 229,693 166,001 166,508 130,800 92,006 20.47%
-
Net Worth 91,529 77,357 75,097 69,259 65,586 47,587 53,271 9.43%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div - - - - - - 419 -
Div Payout % - - - - - - 29.15% -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 91,529 77,357 75,097 69,259 65,586 47,587 53,271 9.43%
NOSH 46,243 46,227 46,222 42,681 42,007 42,008 41,982 1.62%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 4.12% 2.32% 1.75% 1.51% 5.40% -3.90% 1.54% -
ROE 10.18% 2.36% 1.38% 4.07% 11.90% -10.33% 2.70% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 635.11 572.56 505.79 394.88 419.00 299.67 222.58 19.07%
EPS 20.15 3.95 2.25 6.60 18.58 -11.70 3.43 34.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.00 -
NAPS 1.9793 1.6734 1.6247 1.6227 1.5613 1.1328 1.2689 7.68%
Adjusted Per Share Value based on latest NOSH - 44,545
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 38.77 34.94 30.86 22.25 23.23 16.62 12.33 21.01%
EPS 1.23 0.24 0.14 0.37 1.03 -0.65 0.19 36.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.06 -
NAPS 0.1208 0.1021 0.0991 0.0914 0.0866 0.0628 0.0703 9.43%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 0.81 0.45 0.96 1.06 0.88 0.88 1.08 -
P/RPS 0.13 0.08 0.19 0.27 0.21 0.29 0.49 -19.82%
P/EPS 4.02 11.39 42.67 16.06 4.74 -7.52 31.49 -29.01%
EY 24.88 8.78 2.34 6.23 21.11 -13.30 3.18 40.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.93 -
P/NAPS 0.41 0.27 0.59 0.65 0.56 0.78 0.85 -11.43%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 23/02/10 19/02/09 25/02/08 02/03/07 06/03/06 25/02/05 25/02/04 -
Price 0.89 0.80 0.62 1.10 0.85 0.69 1.00 -
P/RPS 0.14 0.14 0.12 0.28 0.20 0.23 0.45 -17.66%
P/EPS 4.42 20.25 27.56 16.67 4.57 -5.90 29.15 -26.95%
EY 22.64 4.94 3.63 6.00 21.86 -16.96 3.43 36.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.00 -
P/NAPS 0.45 0.48 0.38 0.68 0.54 0.61 0.79 -8.94%

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