[LAYHONG] QoQ Annualized Quarter Result on 31-Dec-2007 [#3]

Stock
[LAYHONG] LAY HONG BHD
Announcement Date
25-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
31-Dec-2007 [#3]
Profit Trend
QoQ- 146.66%
YoY- -63.08%
Quarter Report
Latest QR
Upcoming QR
LAYHONG's Result
LAYHONG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 353,502 338,572 317,523 311,718 277,660 257,340 232,746 32.03%
PBT 2,736 -3,936 5,123 7,200 -502 -6,104 2,356 10.45%
Tax 1,854 1,424 -409 -1,738 -126 1,568 -384 -
NP 4,590 -2,512 4,714 5,461 -628 -4,536 1,972 75.36%
-
NP to SH -1,132 -6,212 1,400 1,386 -2,972 -10,380 1,402 -
-
Tax Rate -67.76% - 7.98% 24.14% - - 16.30% -
Total Cost 348,912 341,084 312,809 306,257 278,288 261,876 230,774 31.63%
-
Net Worth 75,236 73,970 75,599 75,097 72,684 71,517 69,810 5.10%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 75,236 73,970 75,599 75,097 72,684 71,517 69,810 5.10%
NOSH 46,393 46,220 46,266 46,222 46,292 46,256 43,571 4.26%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 1.30% -0.74% 1.48% 1.75% -0.23% -1.76% 0.85% -
ROE -1.50% -8.40% 1.85% 1.85% -4.09% -14.51% 2.01% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 761.97 732.52 686.29 674.39 599.79 556.33 534.17 26.63%
EPS -2.44 -13.44 3.03 3.00 -6.42 -22.44 3.22 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6217 1.6004 1.634 1.6247 1.5701 1.5461 1.6022 0.80%
Adjusted Per Share Value based on latest NOSH - 46,263
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 46.71 44.74 41.96 41.19 36.69 34.01 30.76 32.01%
EPS -0.15 -0.82 0.19 0.18 -0.39 -1.37 0.19 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0994 0.0977 0.0999 0.0992 0.096 0.0945 0.0923 5.05%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.60 0.85 0.80 0.96 1.00 0.99 1.05 -
P/RPS 0.08 0.12 0.12 0.14 0.17 0.18 0.20 -45.62%
P/EPS -24.59 -6.32 26.44 32.00 -15.58 -4.41 32.63 -
EY -4.07 -15.81 3.78 3.13 -6.42 -22.67 3.06 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.53 0.49 0.59 0.64 0.64 0.66 -31.93%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 27/11/08 29/08/08 04/06/08 25/02/08 16/11/07 27/08/07 31/05/07 -
Price 0.60 1.00 0.85 0.62 1.02 1.07 0.94 -
P/RPS 0.08 0.14 0.12 0.09 0.17 0.19 0.18 -41.67%
P/EPS -24.59 -7.44 28.09 20.67 -15.89 -4.77 29.21 -
EY -4.07 -13.44 3.56 4.84 -6.29 -20.97 3.42 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.62 0.52 0.38 0.65 0.69 0.59 -26.67%

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