[LAYHONG] YoY TTM Result on 30-Sep-2003 [#2]

Stock
[LAYHONG] LAY HONG BHD
Announcement Date
21-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Sep-2003 [#2]
Profit Trend
QoQ- 61.28%
YoY- 402.7%
Quarter Report
Latest QR
Upcoming QR
LAYHONG's Result
LAYHONG's Financial Summary
View:
Show?
TTM Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 208,822 218,052 149,440 114,479 84,436 80,206 74,187 18.81%
PBT 3,205 10,124 -8,040 5,009 -1,242 2,180 1,734 10.77%
Tax -1,115 -3,711 3,391 -414 -276 -415 92 -
NP 2,090 6,413 -4,649 4,595 -1,518 1,765 1,826 2.27%
-
NP to SH 3,297 5,114 -4,649 4,595 -1,518 1,765 728 28.61%
-
Tax Rate 34.79% 36.66% - 8.27% - 19.04% -5.31% -
Total Cost 206,732 211,639 154,089 109,884 85,954 78,441 72,361 19.11%
-
Net Worth 70,501 55,498 50,239 53,226 46,640 41,831 40,167 9.82%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - 406 405 - - 1,748 -
Div Payout % - - 0.00% 8.82% - - 240.18% -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 70,501 55,498 50,239 53,226 46,640 41,831 40,167 9.82%
NOSH 41,927 42,012 41,978 42,016 33,452 17,521 17,511 15.65%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 1.00% 2.94% -3.11% 4.01% -1.80% 2.20% 2.46% -
ROE 4.68% 9.21% -9.25% 8.63% -3.25% 4.22% 1.81% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 498.05 519.01 355.99 272.46 252.40 457.75 423.64 2.73%
EPS 7.86 12.17 -11.07 10.94 -4.54 10.07 4.16 11.18%
DPS 0.00 0.00 0.97 0.96 0.00 0.00 10.00 -
NAPS 1.6815 1.321 1.1968 1.2668 1.3942 2.3874 2.2937 -5.04%
Adjusted Per Share Value based on latest NOSH - 42,016
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 27.56 28.78 19.72 15.11 11.14 10.59 9.79 18.81%
EPS 0.44 0.68 -0.61 0.61 -0.20 0.23 0.10 27.99%
DPS 0.00 0.00 0.05 0.05 0.00 0.00 0.23 -
NAPS 0.0931 0.0733 0.0663 0.0703 0.0616 0.0552 0.053 9.83%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 1.02 0.80 0.75 1.18 1.13 1.98 3.20 -
P/RPS 0.20 0.15 0.21 0.43 0.45 0.43 0.76 -19.94%
P/EPS 12.97 6.57 -6.77 10.79 -24.90 19.66 76.98 -25.67%
EY 7.71 15.22 -14.77 9.27 -4.02 5.09 1.30 34.52%
DY 0.00 0.00 1.29 0.82 0.00 0.00 3.13 -
P/NAPS 0.61 0.61 0.63 0.93 0.81 0.83 1.40 -12.92%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 30/11/06 29/11/05 29/11/04 21/11/03 28/11/02 23/11/01 15/11/00 -
Price 1.12 0.73 0.80 1.00 1.15 2.30 3.00 -
P/RPS 0.22 0.14 0.22 0.37 0.46 0.50 0.71 -17.73%
P/EPS 14.24 6.00 -7.22 9.14 -25.34 22.83 72.16 -23.68%
EY 7.02 16.67 -13.84 10.94 -3.95 4.38 1.39 30.96%
DY 0.00 0.00 1.21 0.96 0.00 0.00 3.33 -
P/NAPS 0.67 0.55 0.67 0.79 0.82 0.96 1.31 -10.56%

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