[LAYHONG] QoQ Annualized Quarter Result on 30-Sep-2005 [#2]

Stock
[LAYHONG] LAY HONG BHD
Announcement Date
29-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
30-Sep-2005 [#2]
Profit Trend
QoQ- 10.78%
YoY- 372.98%
Quarter Report
Latest QR
Upcoming QR
LAYHONG's Result
LAYHONG's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 195,120 226,597 234,680 246,120 244,236 180,478 167,846 10.58%
PBT 8,176 10,237 17,637 20,348 20,252 -3,811 -10,229 -
Tax -2,428 -3,046 -4,968 -5,728 -5,700 712 3,676 -
NP 5,748 7,191 12,669 14,620 14,552 -3,099 -6,553 -
-
NP to SH 6,508 6,639 10,406 12,022 10,852 -3,099 -6,553 -
-
Tax Rate 29.70% 29.75% 28.17% 28.15% 28.15% - - -
Total Cost 189,372 219,406 222,010 231,500 229,684 183,577 174,399 5.66%
-
Net Worth 69,952 68,239 65,586 55,489 52,155 51,095 47,587 29.37%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 69,952 68,239 65,586 55,489 52,155 51,095 47,587 29.37%
NOSH 42,041 41,991 42,007 42,005 41,996 42,016 42,008 0.05%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 2.95% 3.17% 5.40% 5.94% 5.96% -1.72% -3.90% -
ROE 9.30% 9.73% 15.87% 21.67% 20.81% -6.07% -13.77% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 464.11 539.63 558.66 585.92 581.56 429.54 399.55 10.53%
EPS 15.48 15.81 24.77 28.62 25.84 -7.38 -15.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6639 1.6251 1.5613 1.321 1.2419 1.2161 1.1328 29.30%
Adjusted Per Share Value based on latest NOSH - 42,012
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 25.80 29.96 31.03 32.54 32.29 23.86 22.19 10.60%
EPS 0.86 0.88 1.38 1.59 1.43 -0.41 -0.87 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0925 0.0902 0.0867 0.0734 0.069 0.0676 0.0629 29.40%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.98 0.69 0.88 0.80 0.68 0.79 0.88 -
P/RPS 0.21 0.13 0.16 0.14 0.12 0.18 0.22 -3.06%
P/EPS 6.33 4.36 3.55 2.80 2.63 -10.71 -5.64 -
EY 15.80 22.91 28.15 35.78 38.00 -9.34 -17.73 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.42 0.56 0.61 0.55 0.65 0.78 -17.02%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/08/06 30/05/06 06/03/06 29/11/05 22/08/05 27/05/05 25/02/05 -
Price 1.01 0.88 0.85 0.73 0.77 0.68 0.69 -
P/RPS 0.22 0.16 0.15 0.12 0.13 0.16 0.17 18.81%
P/EPS 6.52 5.57 3.43 2.55 2.98 -9.22 -4.42 -
EY 15.33 17.97 29.15 39.21 33.56 -10.85 -22.61 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.54 0.54 0.55 0.62 0.56 0.61 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