[LAYHONG] YoY TTM Result on 31-Mar-2003 [#4]

Stock
[LAYHONG] LAY HONG BHD
Announcement Date
30-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
31-Mar-2003 [#4]
Profit Trend
QoQ- 168.01%
YoY- -8.19%
Quarter Report
Latest QR
Upcoming QR
LAYHONG's Result
LAYHONG's Financial Summary
View:
Show?
TTM Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 226,597 175,748 129,798 96,527 81,343 77,140 57,330 25.72%
PBT 10,235 -3,811 -3,288 1,404 1,256 1,261 4,967 12.79%
Tax -3,046 712 2,219 -339 -96 87 -1,616 11.13%
NP 7,189 -3,099 -1,069 1,065 1,160 1,348 3,351 13.55%
-
NP to SH 6,637 -3,099 -1,069 1,065 1,160 250 3,351 12.05%
-
Tax Rate 29.76% - - 24.15% 7.64% -6.90% 32.53% -
Total Cost 219,408 178,847 130,867 95,462 80,183 75,792 53,979 26.31%
-
Net Worth 57,787 49,380 49,908 50,158 42,376 41,407 41,046 5.86%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div - - 406 405 - - 1,748 -
Div Payout % - - 0.00% 38.06% - - 52.18% -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 57,787 49,380 49,908 50,158 42,376 41,407 41,046 5.86%
NOSH 42,064 41,972 41,967 40,460 17,463 17,486 17,485 15.74%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 3.17% -1.76% -0.82% 1.10% 1.43% 1.75% 5.85% -
ROE 11.49% -6.28% -2.14% 2.12% 2.74% 0.60% 8.16% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 538.70 418.73 309.28 238.57 465.79 441.15 327.88 8.62%
EPS 15.78 -7.38 -2.55 2.63 6.64 1.43 19.16 -3.18%
DPS 0.00 0.00 0.97 1.00 0.00 0.00 10.00 -
NAPS 1.3738 1.1765 1.1892 1.2397 2.4266 2.368 2.3475 -8.53%
Adjusted Per Share Value based on latest NOSH - 40,460
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 29.99 23.26 17.18 12.78 10.77 10.21 7.59 25.72%
EPS 0.88 -0.41 -0.14 0.14 0.15 0.03 0.44 12.24%
DPS 0.00 0.00 0.05 0.05 0.00 0.00 0.23 -
NAPS 0.0765 0.0654 0.0661 0.0664 0.0561 0.0548 0.0543 5.87%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 0.69 0.79 0.90 0.77 2.71 2.00 5.40 -
P/RPS 0.13 0.19 0.29 0.32 0.58 0.45 1.65 -34.51%
P/EPS 4.37 -10.70 -35.33 29.25 40.80 139.89 28.18 -26.69%
EY 22.87 -9.35 -2.83 3.42 2.45 0.71 3.55 36.38%
DY 0.00 0.00 1.08 1.30 0.00 0.00 1.85 -
P/NAPS 0.50 0.67 0.76 0.62 1.12 0.84 2.30 -22.44%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 30/05/06 27/05/05 28/05/04 30/05/03 20/05/02 30/05/01 - -
Price 0.88 0.68 0.92 0.90 1.45 1.75 0.00 -
P/RPS 0.16 0.16 0.30 0.38 0.31 0.40 0.00 -
P/EPS 5.58 -9.21 -36.12 34.19 21.83 122.40 0.00 -
EY 17.93 -10.86 -2.77 2.92 4.58 0.82 0.00 -
DY 0.00 0.00 1.05 1.11 0.00 0.00 0.00 -
P/NAPS 0.64 0.58 0.77 0.73 0.60 0.74 0.00 -

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