[LAYHONG] YoY TTM Result on 31-Dec-2003 [#3]

Stock
[LAYHONG] LAY HONG BHD
Announcement Date
25-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Dec-2003 [#3]
Profit Trend
QoQ- -3.61%
YoY- 382.82%
Quarter Report
Latest QR
Upcoming QR
LAYHONG's Result
LAYHONG's Financial Summary
View:
Show?
TTM Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 219,039 230,694 157,506 121,611 88,967 81,937 75,560 19.39%
PBT 668 17,087 -12,166 4,875 -914 1,888 787 -2.69%
Tax -436 -5,771 4,743 -446 -652 -141 498 -
NP 232 11,316 -7,423 4,429 -1,566 1,747 1,285 -24.81%
-
NP to SH 1,652 9,619 -7,423 4,429 -1,566 1,747 187 43.75%
-
Tax Rate 65.27% 33.77% - 9.15% - 7.47% -63.28% -
Total Cost 218,807 219,378 164,929 117,182 90,533 80,190 74,275 19.72%
-
Net Worth 72,283 65,523 47,574 51,601 47,341 42,118 40,570 10.09%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - - 406 405 - 1,748 -
Div Payout % - - - 9.18% 0.00% - 935.03% -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 72,283 65,523 47,574 51,601 47,341 42,118 40,570 10.09%
NOSH 44,545 41,967 41,996 40,666 40,535 17,515 17,544 16.79%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 0.11% 4.91% -4.71% 3.64% -1.76% 2.13% 1.70% -
ROE 2.29% 14.68% -15.60% 8.58% -3.31% 4.15% 0.46% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 491.72 549.70 375.04 299.04 219.48 467.79 430.67 2.23%
EPS 3.71 22.92 -17.68 10.89 -3.86 9.97 1.07 23.01%
DPS 0.00 0.00 0.00 1.00 1.00 0.00 10.00 -
NAPS 1.6227 1.5613 1.1328 1.2689 1.1679 2.4046 2.3124 -5.72%
Adjusted Per Share Value based on latest NOSH - 40,666
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 28.99 30.53 20.85 16.10 11.78 10.84 10.00 19.40%
EPS 0.22 1.27 -0.98 0.59 -0.21 0.23 0.02 49.10%
DPS 0.00 0.00 0.00 0.05 0.05 0.00 0.23 -
NAPS 0.0957 0.0867 0.063 0.0683 0.0627 0.0557 0.0537 10.10%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 1.06 0.88 0.88 1.08 0.95 2.60 2.94 -
P/RPS 0.22 0.16 0.23 0.36 0.43 0.56 0.68 -17.13%
P/EPS 28.58 3.84 -4.98 9.92 -24.59 26.07 275.84 -31.45%
EY 3.50 26.05 -20.09 10.08 -4.07 3.84 0.36 46.06%
DY 0.00 0.00 0.00 0.93 1.05 0.00 3.40 -
P/NAPS 0.65 0.56 0.78 0.85 0.81 1.08 1.27 -10.55%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 02/03/07 06/03/06 25/02/05 25/02/04 27/02/03 26/02/02 20/02/01 -
Price 1.10 0.85 0.69 1.00 0.94 2.20 2.35 -
P/RPS 0.22 0.15 0.18 0.33 0.43 0.47 0.55 -14.15%
P/EPS 29.66 3.71 -3.90 9.18 -24.33 22.06 220.48 -28.40%
EY 3.37 26.97 -25.62 10.89 -4.11 4.53 0.45 39.85%
DY 0.00 0.00 0.00 1.00 1.06 0.00 4.26 -
P/NAPS 0.68 0.54 0.61 0.79 0.80 0.91 1.02 -6.53%

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