[LAYHONG] YoY Quarter Result on 30-Sep-2004 [#2]

Stock
[LAYHONG] LAY HONG BHD
Announcement Date
29-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
30-Sep-2004 [#2]
Profit Trend
QoQ- -12.75%
YoY- -216.7%
Quarter Report
Latest QR
Upcoming QR
LAYHONG's Result
LAYHONG's Financial Summary
View:
Show?
Quarter Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 74,495 56,505 62,001 46,176 34,327 23,310 19,865 24.63%
PBT 1,275 1,099 5,110 -1,964 910 -748 13 114.67%
Tax -455 -325 -1,438 797 90 2 390 -
NP 820 774 3,672 -1,167 1,000 -746 403 12.56%
-
NP to SH 1,109 1,044 3,298 -1,167 1,000 -746 403 18.36%
-
Tax Rate 35.69% 29.57% 28.14% - -9.89% - -3,000.00% -
Total Cost 73,675 55,731 58,329 47,343 33,327 24,056 19,462 24.82%
-
Net Worth 72,551 70,501 55,498 50,239 53,226 46,640 41,831 9.60%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 72,551 70,501 55,498 50,239 53,226 46,640 41,831 9.60%
NOSH 46,208 41,927 42,012 41,978 42,016 33,452 17,521 17.53%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 1.10% 1.37% 5.92% -2.53% 2.91% -3.20% 2.03% -
ROE 1.53% 1.48% 5.94% -2.32% 1.88% -1.60% 0.96% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 161.22 134.77 147.58 110.00 81.70 69.68 113.37 6.04%
EPS 2.40 2.49 7.85 -2.78 2.38 -2.23 2.30 0.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5701 1.6815 1.321 1.1968 1.2668 1.3942 2.3874 -6.74%
Adjusted Per Share Value based on latest NOSH - 41,978
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 9.85 7.47 8.20 6.11 4.54 3.08 2.63 24.60%
EPS 0.15 0.14 0.44 -0.15 0.13 -0.10 0.05 20.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0959 0.0932 0.0734 0.0664 0.0704 0.0617 0.0553 9.60%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 -
Price 1.00 1.02 0.80 0.75 1.18 1.13 1.98 -
P/RPS 0.62 0.76 0.54 0.68 1.44 1.62 1.75 -15.87%
P/EPS 41.67 40.96 10.19 -26.98 49.58 -50.67 86.09 -11.38%
EY 2.40 2.44 9.81 -3.71 2.02 -1.97 1.16 12.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.61 0.61 0.63 0.93 0.81 0.83 -4.23%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 16/11/07 30/11/06 29/11/05 29/11/04 21/11/03 28/11/02 23/11/01 -
Price 1.02 1.12 0.73 0.80 1.00 1.15 2.30 -
P/RPS 0.63 0.83 0.49 0.73 1.22 1.65 2.03 -17.71%
P/EPS 42.50 44.98 9.30 -28.78 42.02 -51.57 100.00 -13.28%
EY 2.35 2.22 10.75 -3.48 2.38 -1.94 1.00 15.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.67 0.55 0.67 0.79 0.82 0.96 -6.28%

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