[LAYHONG] YoY 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- -45.66%
YoY- 166.05%
Quarter Report
Latest QR
Upcoming QR
LAYHONG's Result
LAYHONG's Financial Summary
View:
Show?
Quarter Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 87,933 94,959 63,258 53,041 40,399 32,333 25,201 23.13%
PBT 4,077 5,651 516 3,053 -3,910 216 350 50.50%
Tax -241 -1,241 -184 -863 1,197 -155 -123 11.85%
NP 3,836 4,410 332 2,190 -2,713 61 227 60.12%
-
NP to SH 2,392 2,526 147 1,792 -2,713 61 227 48.01%
-
Tax Rate 5.91% 21.96% 35.66% 28.27% - 71.76% 35.14% -
Total Cost 84,097 90,549 62,926 50,851 43,112 32,272 24,974 22.40%
-
Net Worth 77,423 75,164 72,283 65,523 47,574 51,601 47,341 8.53%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div - - - - - 406 405 -
Div Payout % - - - - - 666.67% 178.57% -
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 77,423 75,164 72,283 65,523 47,574 51,601 47,341 8.53%
NOSH 46,266 46,263 44,545 41,967 41,996 40,666 40,535 2.22%
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 4.36% 4.64% 0.52% 4.13% -6.72% 0.19% 0.90% -
ROE 3.09% 3.36% 0.20% 2.73% -5.70% 0.12% 0.48% -
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 190.06 205.26 142.01 126.39 96.20 79.51 62.17 20.45%
EPS 5.17 5.46 0.33 4.27 -6.46 0.15 0.56 44.78%
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 11.64 12.57 8.37 7.02 5.35 4.28 3.34 23.10%
EPS 0.32 0.33 0.02 0.24 -0.36 0.01 0.03 48.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.05 0.05 -
NAPS 0.1025 0.0995 0.0957 0.0867 0.063 0.0683 0.0627 8.52%
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 0.24 0.47 0.75 0.70 0.91 1.36 1.53 -26.54%
P/EPS 8.70 17.58 321.21 20.61 -13.62 720.00 169.64 -39.01%
EY 11.49 5.69 0.31 4.85 -7.34 0.14 0.59 63.95%
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 0.42 0.30 0.77 0.67 0.72 1.26 1.51 -19.19%
P/EPS 15.47 11.36 333.33 19.91 -10.68 666.67 167.86 -32.76%
EY 6.46 8.81 0.30 5.02 -9.36 0.15 0.60 48.54%
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