[LAYHONG] QoQ Annualized Quarter 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- 141.84%
YoY- -7.33%
Quarter Report
Latest QR
Upcoming QR
LAYHONG's Result
LAYHONG's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 124,594 122,226 107,148 96,530 91,149 86,322 79,408 34.91%
PBT 1,609 1,980 320 1,406 -3,018 -5,228 -7,468 -
Tax 310 776 1,192 -332 452 924 7,468 -87.94%
NP 1,920 2,756 1,512 1,074 -2,566 -4,304 0 -
-
NP to SH 1,920 2,756 1,512 1,074 -2,566 -4,304 -5,624 -
-
Tax Rate -19.27% -39.19% -372.50% 23.61% - - - -
Total Cost 122,674 119,470 105,636 95,456 93,715 90,626 79,408 33.53%
-
Net Worth 53,271 53,221 52,483 50,256 47,231 46,661 49,734 4.67%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div 559 - - 405 539 - - -
Div Payout % 29.15% - - 37.74% 0.00% - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 53,271 53,221 52,483 50,256 47,231 46,661 49,734 4.67%
NOSH 41,982 42,012 42,000 40,532 40,441 33,468 26,231 36.70%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 1.54% 2.25% 1.41% 1.11% -2.82% -4.99% 0.00% -
ROE 3.60% 5.18% 2.88% 2.14% -5.43% -9.22% -11.31% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 296.78 290.93 255.11 238.16 225.39 257.92 302.72 -1.30%
EPS 4.57 6.56 3.60 2.63 -6.35 -12.86 -21.44 -
DPS 1.33 0.00 0.00 1.00 1.33 0.00 0.00 -
NAPS 1.2689 1.2668 1.2496 1.2399 1.1679 1.3942 1.896 -23.43%
Adjusted Per Share Value based on latest NOSH - 40,460
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 16.46 16.15 14.16 12.76 12.04 11.41 10.49 34.92%
EPS 0.25 0.36 0.20 0.14 -0.34 -0.57 -0.74 -
DPS 0.07 0.00 0.00 0.05 0.07 0.00 0.00 -
NAPS 0.0704 0.0703 0.0694 0.0664 0.0624 0.0617 0.0657 4.70%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 1.08 1.18 1.02 0.77 0.95 1.13 1.25 -
P/RPS 0.36 0.41 0.40 0.32 0.42 0.44 0.41 -8.28%
P/EPS 23.62 17.99 28.33 29.06 -14.97 -8.79 -5.83 -
EY 4.23 5.56 3.53 3.44 -6.68 -11.38 -17.15 -
DY 1.23 0.00 0.00 1.30 1.40 0.00 0.00 -
P/NAPS 0.85 0.93 0.82 0.62 0.81 0.81 0.66 18.31%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 25/02/04 21/11/03 28/08/03 30/05/03 27/02/03 28/11/02 22/08/02 -
Price 1.00 1.00 1.20 0.90 0.94 1.15 1.23 -
P/RPS 0.34 0.34 0.47 0.38 0.42 0.45 0.41 -11.70%
P/EPS 21.87 15.24 33.33 33.97 -14.81 -8.94 -5.74 -
EY 4.57 6.56 3.00 2.94 -6.75 -11.18 -17.43 -
DY 1.33 0.00 0.00 1.11 1.42 0.00 0.00 -
P/NAPS 0.79 0.79 0.96 0.73 0.80 0.82 0.65 13.84%

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