[LAYHONG] QoQ Annualized Quarter 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- -48.8%
YoY- -441.32%
Quarter Report
Latest QR
Upcoming QR
LAYHONG's Result
LAYHONG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 246,120 244,236 180,478 167,846 170,972 138,320 129,797 53.13%
PBT 20,348 20,252 -3,811 -10,229 -7,524 -7,192 -3,288 -
Tax -5,728 -5,700 712 3,676 3,120 3,052 2,219 -
NP 14,620 14,552 -3,099 -6,553 -4,404 -4,140 -1,069 -
-
NP to SH 12,022 10,852 -3,099 -6,553 -4,404 -4,140 -1,069 -
-
Tax Rate 28.15% 28.15% - - - - - -
Total Cost 231,500 229,684 183,577 174,399 175,376 142,460 130,866 46.21%
-
Net Worth 55,489 52,155 51,095 47,587 50,293 51,489 52,385 3.90%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - - - - 419 -
Div Payout % - - - - - - 0.00% -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 55,489 52,155 51,095 47,587 50,293 51,489 52,385 3.90%
NOSH 42,005 41,996 42,016 42,008 42,022 42,073 41,982 0.03%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 5.94% 5.96% -1.72% -3.90% -2.58% -2.99% -0.82% -
ROE 21.67% 20.81% -6.07% -13.77% -8.76% -8.04% -2.04% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 585.92 581.56 429.54 399.55 406.85 328.76 309.17 53.08%
EPS 28.62 25.84 -7.38 -15.60 -10.48 -9.84 -2.55 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.00 -
NAPS 1.321 1.2419 1.2161 1.1328 1.1968 1.2238 1.2478 3.87%
Adjusted Per Share Value based on latest NOSH - 41,996
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 32.49 32.24 23.82 22.15 22.57 18.26 17.13 53.16%
EPS 1.59 1.43 -0.41 -0.86 -0.58 -0.55 -0.14 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.06 -
NAPS 0.0732 0.0688 0.0674 0.0628 0.0664 0.068 0.0691 3.91%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.80 0.68 0.79 0.88 0.75 0.88 0.90 -
P/RPS 0.14 0.12 0.18 0.22 0.18 0.27 0.29 -38.43%
P/EPS 2.80 2.63 -10.71 -5.64 -7.16 -8.94 -35.35 -
EY 35.78 38.00 -9.34 -17.73 -13.97 -11.18 -2.83 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.11 -
P/NAPS 0.61 0.55 0.65 0.78 0.63 0.72 0.72 -10.45%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 29/11/05 22/08/05 27/05/05 25/02/05 29/11/04 30/08/04 28/05/04 -
Price 0.73 0.77 0.68 0.69 0.80 0.85 0.92 -
P/RPS 0.12 0.13 0.16 0.17 0.20 0.26 0.30 -45.68%
P/EPS 2.55 2.98 -9.22 -4.42 -7.63 -8.64 -36.13 -
EY 39.21 33.56 -10.85 -22.61 -13.10 -11.58 -2.77 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.09 -
P/NAPS 0.55 0.62 0.56 0.61 0.67 0.69 0.74 -17.93%

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