[LAYHONG] YoY TTM Result on 31-Dec-2006 [#3]

Stock
[LAYHONG] LAY HONG BHD
Announcement Date
02-Mar-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
31-Dec-2006 [#3]
Profit Trend
QoQ- -49.89%
YoY- -82.83%
Quarter Report
Latest QR
Upcoming QR
LAYHONG's Result
LAYHONG's Financial Summary
View:
Show?
TTM Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 379,420 348,418 297,992 219,039 230,694 157,506 121,611 20.86%
PBT 21,042 5,168 4,099 668 17,087 -12,166 4,875 27.57%
Tax -4,048 1,581 -572 -436 -5,771 4,743 -446 44.37%
NP 16,994 6,749 3,527 232 11,316 -7,423 4,429 25.09%
-
NP to SH 14,579 2,186 -374 1,652 9,619 -7,423 4,429 21.94%
-
Tax Rate 19.24% -30.59% 13.95% 65.27% 33.77% - 9.15% -
Total Cost 362,426 341,669 294,465 218,807 219,378 164,929 117,182 20.68%
-
Net Worth 91,528 77,423 75,164 72,283 65,523 47,574 51,601 10.01%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div - - - - - - 406 -
Div Payout % - - - - - - 9.18% -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 91,528 77,423 75,164 72,283 65,523 47,574 51,601 10.01%
NOSH 46,242 46,266 46,263 44,545 41,967 41,996 40,666 2.16%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 4.48% 1.94% 1.18% 0.11% 4.91% -4.71% 3.64% -
ROE 15.93% 2.82% -0.50% 2.29% 14.68% -15.60% 8.58% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 820.50 753.06 644.12 491.72 549.70 375.04 299.04 18.30%
EPS 31.53 4.72 -0.81 3.71 22.92 -17.68 10.89 19.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.00 -
NAPS 1.9793 1.6734 1.6247 1.6227 1.5613 1.1328 1.2689 7.68%
Adjusted Per Share Value based on latest NOSH - 44,545
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 50.08 45.99 39.33 28.91 30.45 20.79 16.05 20.86%
EPS 1.92 0.29 -0.05 0.22 1.27 -0.98 0.58 22.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.05 -
NAPS 0.1208 0.1022 0.0992 0.0954 0.0865 0.0628 0.0681 10.01%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 0.81 0.45 0.96 1.06 0.88 0.88 1.08 -
P/RPS 0.10 0.06 0.15 0.22 0.16 0.23 0.36 -19.20%
P/EPS 2.57 9.52 -118.75 28.58 3.84 -4.98 9.92 -20.14%
EY 38.92 10.50 -0.84 3.50 26.05 -20.09 10.08 25.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.93 -
P/NAPS 0.41 0.27 0.59 0.65 0.56 0.78 0.85 -11.43%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 23/02/10 19/02/09 25/02/08 02/03/07 06/03/06 25/02/05 25/02/04 -
Price 0.89 0.80 0.62 1.10 0.85 0.69 1.00 -
P/RPS 0.11 0.11 0.10 0.22 0.15 0.18 0.33 -16.71%
P/EPS 2.82 16.93 -76.69 29.66 3.71 -3.90 9.18 -17.84%
EY 35.42 5.91 -1.30 3.37 26.97 -25.62 10.89 21.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.00 -
P/NAPS 0.45 0.48 0.38 0.68 0.54 0.61 0.79 -8.94%

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