[LAYHONG] YoY TTM Result on 30-Sep-2006 [#2]

Stock
[LAYHONG] LAY HONG BHD
Announcement Date
30-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
30-Sep-2006 [#2]
Profit Trend
QoQ- -40.61%
YoY- -35.53%
Quarter Report
Latest QR
Upcoming QR
LAYHONG's Result
LAYHONG's Financial Summary
View:
Show?
TTM Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 366,037 355,444 266,291 208,822 218,052 149,440 114,479 21.35%
PBT 20,113 6,742 -1,036 3,205 10,124 -8,040 5,009 26.04%
Tax -3,007 581 485 -1,115 -3,711 3,391 -414 39.12%
NP 17,106 7,323 -551 2,090 6,413 -4,649 4,595 24.46%
-
NP to SH 13,771 2,320 -2,753 3,297 5,114 -4,649 4,595 20.05%
-
Tax Rate 14.95% -8.62% - 34.79% 36.66% - 8.27% -
Total Cost 348,931 348,121 266,842 206,732 211,639 154,089 109,884 21.21%
-
Net Worth 88,365 75,146 72,551 70,501 55,498 50,239 53,226 8.80%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div - - - - - 406 405 -
Div Payout % - - - - - 0.00% 8.82% -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 88,365 75,146 72,551 70,501 55,498 50,239 53,226 8.80%
NOSH 46,262 46,338 46,208 41,927 42,012 41,978 42,016 1.61%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 4.67% 2.06% -0.21% 1.00% 2.94% -3.11% 4.01% -
ROE 15.58% 3.09% -3.79% 4.68% 9.21% -9.25% 8.63% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 791.22 767.07 576.28 498.05 519.01 355.99 272.46 19.42%
EPS 29.77 5.01 -5.96 7.86 12.17 -11.07 10.94 18.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.97 0.96 -
NAPS 1.9101 1.6217 1.5701 1.6815 1.321 1.1968 1.2668 7.07%
Adjusted Per Share Value based on latest NOSH - 41,927
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 48.45 47.04 35.24 27.64 28.86 19.78 15.15 21.35%
EPS 1.82 0.31 -0.36 0.44 0.68 -0.62 0.61 19.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.05 0.05 -
NAPS 0.117 0.0995 0.096 0.0933 0.0735 0.0665 0.0704 8.82%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 0.75 0.60 1.00 1.02 0.80 0.75 1.18 -
P/RPS 0.09 0.08 0.17 0.20 0.15 0.21 0.43 -22.92%
P/EPS 2.52 11.98 -16.78 12.97 6.57 -6.77 10.79 -21.50%
EY 39.69 8.34 -5.96 7.71 15.22 -14.77 9.27 27.40%
DY 0.00 0.00 0.00 0.00 0.00 1.29 0.82 -
P/NAPS 0.39 0.37 0.64 0.61 0.61 0.63 0.93 -13.47%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 19/11/09 27/11/08 16/11/07 30/11/06 29/11/05 29/11/04 21/11/03 -
Price 1.00 0.60 1.02 1.12 0.73 0.80 1.00 -
P/RPS 0.13 0.08 0.18 0.22 0.14 0.22 0.37 -15.98%
P/EPS 3.36 11.98 -17.12 14.24 6.00 -7.22 9.14 -15.34%
EY 29.77 8.34 -5.84 7.02 16.67 -13.84 10.94 18.13%
DY 0.00 0.00 0.00 0.00 0.00 1.21 0.96 -
P/NAPS 0.52 0.37 0.65 0.67 0.55 0.67 0.79 -6.72%

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