[LAYHONG] YoY Quarter Result on 31-Mar-2003 [#4]

Stock
[LAYHONG] LAY HONG BHD
Announcement Date
30-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
31-Mar-2003 [#4]
Profit Trend
QoQ- 1217.18%
YoY- 735.2%
Quarter Report
Latest QR
Upcoming QR
LAYHONG's Result
LAYHONG's Financial Summary
View:
Show?
Quarter Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 50,496 54,593 36,351 28,164 20,604 21,198 19,618 17.05%
PBT -2,991 3,861 -4,494 3,669 1,351 1,983 1,509 -
Tax 680 -2,045 1,986 -679 -993 -1,037 -626 -
NP -2,311 1,816 -2,508 2,990 358 946 883 -
-
NP to SH -1,166 1,816 -2,508 2,990 358 946 883 -
-
Tax Rate - 52.97% - 18.51% 73.50% 52.29% 41.48% -
Total Cost 52,807 52,777 38,859 25,174 20,246 20,252 18,735 18.84%
-
Net Worth 57,787 49,380 49,908 50,158 42,376 41,407 40,925 5.91%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div - - - - - - 1,748 -
Div Payout % - - - - - - 198.02% -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 57,787 49,380 49,908 50,158 42,376 41,407 40,925 5.91%
NOSH 42,064 41,972 41,967 40,460 17,463 17,486 17,485 15.74%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin -4.58% 3.33% -6.90% 10.62% 1.74% 4.46% 4.50% -
ROE -2.02% 3.68% -5.03% 5.96% 0.84% 2.28% 2.16% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 120.05 130.07 86.62 69.61 117.98 121.23 112.20 1.13%
EPS -2.78 4.32 -5.97 7.39 2.05 5.41 5.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 10.00 -
NAPS 1.3738 1.1765 1.1892 1.2397 2.4266 2.368 2.3406 -8.49%
Adjusted Per Share Value based on latest NOSH - 40,460
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 6.67 7.21 4.80 3.72 2.72 2.80 2.59 17.06%
EPS -0.15 0.24 -0.33 0.39 0.05 0.12 0.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.23 -
NAPS 0.0763 0.0652 0.0659 0.0662 0.0559 0.0547 0.054 5.92%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 0.69 0.79 0.90 0.77 2.71 2.00 5.40 -
P/RPS 0.57 0.61 1.04 1.11 2.30 1.65 4.81 -29.90%
P/EPS -24.89 18.26 -15.06 10.42 132.20 36.97 106.93 -
EY -4.02 5.48 -6.64 9.60 0.76 2.71 0.94 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.85 -
P/NAPS 0.50 0.67 0.76 0.62 1.12 0.84 2.31 -22.50%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 30/05/06 27/05/05 28/05/04 30/05/03 20/05/02 30/05/01 25/05/00 -
Price 0.88 0.68 0.92 0.90 1.45 1.75 4.80 -
P/RPS 0.73 0.52 1.06 1.29 1.23 1.44 4.28 -25.52%
P/EPS -31.75 15.72 -15.39 12.18 70.73 32.35 95.05 -
EY -3.15 6.36 -6.50 8.21 1.41 3.09 1.05 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.08 -
P/NAPS 0.64 0.58 0.77 0.73 0.60 0.74 2.05 -17.62%

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