[LAYHONG] YoY TTM Result on 31-Dec-2004 [#3]

Stock
[LAYHONG] LAY HONG BHD
Announcement Date
25-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
31-Dec-2004 [#3]
Profit Trend
QoQ- -59.67%
YoY- -267.6%
Quarter Report
Latest QR
Upcoming QR
LAYHONG's Result
LAYHONG's Financial Summary
View:
Show?
TTM Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 297,992 219,039 230,694 157,506 121,611 88,967 81,937 23.99%
PBT 4,099 668 17,087 -12,166 4,875 -914 1,888 13.78%
Tax -572 -436 -5,771 4,743 -446 -652 -141 26.27%
NP 3,527 232 11,316 -7,423 4,429 -1,566 1,747 12.41%
-
NP to SH -374 1,652 9,619 -7,423 4,429 -1,566 1,747 -
-
Tax Rate 13.95% 65.27% 33.77% - 9.15% - 7.47% -
Total Cost 294,465 218,807 219,378 164,929 117,182 90,533 80,190 24.19%
-
Net Worth 75,164 72,283 65,523 47,574 51,601 47,341 42,118 10.12%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div - - - - 406 405 - -
Div Payout % - - - - 9.18% 0.00% - -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 75,164 72,283 65,523 47,574 51,601 47,341 42,118 10.12%
NOSH 46,263 44,545 41,967 41,996 40,666 40,535 17,515 17.56%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 1.18% 0.11% 4.91% -4.71% 3.64% -1.76% 2.13% -
ROE -0.50% 2.29% 14.68% -15.60% 8.58% -3.31% 4.15% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 644.12 491.72 549.70 375.04 299.04 219.48 467.79 5.47%
EPS -0.81 3.71 22.92 -17.68 10.89 -3.86 9.97 -
DPS 0.00 0.00 0.00 0.00 1.00 1.00 0.00 -
NAPS 1.6247 1.6227 1.5613 1.1328 1.2689 1.1679 2.4046 -6.32%
Adjusted Per Share Value based on latest NOSH - 41,996
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 39.44 28.99 30.53 20.85 16.10 11.78 10.84 24.00%
EPS -0.05 0.22 1.27 -0.98 0.59 -0.21 0.23 -
DPS 0.00 0.00 0.00 0.00 0.05 0.05 0.00 -
NAPS 0.0995 0.0957 0.0867 0.063 0.0683 0.0627 0.0557 10.14%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 -
Price 0.96 1.06 0.88 0.88 1.08 0.95 2.60 -
P/RPS 0.15 0.22 0.16 0.23 0.36 0.43 0.56 -19.70%
P/EPS -118.75 28.58 3.84 -4.98 9.92 -24.59 26.07 -
EY -0.84 3.50 26.05 -20.09 10.08 -4.07 3.84 -
DY 0.00 0.00 0.00 0.00 0.93 1.05 0.00 -
P/NAPS 0.59 0.65 0.56 0.78 0.85 0.81 1.08 -9.58%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 25/02/08 02/03/07 06/03/06 25/02/05 25/02/04 27/02/03 26/02/02 -
Price 0.62 1.10 0.85 0.69 1.00 0.94 2.20 -
P/RPS 0.10 0.22 0.15 0.18 0.33 0.43 0.47 -22.72%
P/EPS -76.69 29.66 3.71 -3.90 9.18 -24.33 22.06 -
EY -1.30 3.37 26.97 -25.62 10.89 -4.11 4.53 -
DY 0.00 0.00 0.00 0.00 1.00 1.06 0.00 -
P/NAPS 0.38 0.68 0.54 0.61 0.79 0.80 0.91 -13.53%

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