[LAYHONG] QoQ Cumulative Quarter Result on 31-Dec-2002 [#3]

Stock
[LAYHONG] LAY HONG BHD
Announcement Date
27-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
31-Dec-2002 [#3]
Profit Trend
QoQ- 10.55%
YoY- -340.32%
Quarter Report
Latest QR
Upcoming QR
LAYHONG's Result
LAYHONG's Financial Summary
View:
Show?
Cumulative Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 61,113 26,787 96,530 68,362 43,161 19,852 81,964 -17.75%
PBT 990 80 1,406 -2,264 -2,614 -1,867 1,256 -14.65%
Tax 388 298 -332 339 462 1,867 -97 -
NP 1,378 378 1,074 -1,925 -2,152 0 1,159 12.21%
-
NP to SH 1,378 378 1,074 -1,925 -2,152 -1,406 1,159 12.21%
-
Tax Rate -39.19% -372.50% 23.61% - - - 7.72% -
Total Cost 59,735 26,409 95,456 70,287 45,313 19,852 80,805 -18.22%
-
Net Worth 53,221 52,483 50,256 47,231 46,661 49,734 42,483 16.19%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - 405 404 - - - -
Div Payout % - - 37.74% 0.00% - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 53,221 52,483 50,256 47,231 46,661 49,734 42,483 16.19%
NOSH 42,012 42,000 40,532 40,441 33,468 26,231 17,507 79.14%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 2.25% 1.41% 1.11% -2.82% -4.99% 0.00% 1.41% -
ROE 2.59% 0.72% 2.14% -4.08% -4.61% -2.83% 2.73% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 145.46 63.78 238.16 169.04 128.96 75.68 468.16 -54.09%
EPS 3.28 0.90 2.63 -4.76 -6.43 -5.36 6.62 -37.35%
DPS 0.00 0.00 1.00 1.00 0.00 0.00 0.00 -
NAPS 1.2668 1.2496 1.2399 1.1679 1.3942 1.896 2.4266 -35.13%
Adjusted Per Share Value based on latest NOSH - 40,535
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 8.08 3.54 12.76 9.03 5.70 2.62 10.83 -17.72%
EPS 0.18 0.05 0.14 -0.25 -0.28 -0.19 0.15 12.91%
DPS 0.00 0.00 0.05 0.05 0.00 0.00 0.00 -
NAPS 0.0703 0.0694 0.0664 0.0624 0.0617 0.0657 0.0561 16.21%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 1.18 1.02 0.77 0.95 1.13 1.25 2.71 -
P/RPS 0.81 1.60 0.32 0.56 0.88 1.65 0.58 24.91%
P/EPS 35.98 113.33 29.06 -19.96 -17.57 -23.32 40.94 -8.24%
EY 2.78 0.88 3.44 -5.01 -5.69 -4.29 2.44 9.07%
DY 0.00 0.00 1.30 1.05 0.00 0.00 0.00 -
P/NAPS 0.93 0.82 0.62 0.81 0.81 0.66 1.12 -11.64%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 21/11/03 28/08/03 30/05/03 27/02/03 28/11/02 22/08/02 20/05/02 -
Price 1.00 1.20 0.90 0.94 1.15 1.23 1.45 -
P/RPS 0.69 1.88 0.38 0.56 0.89 1.63 0.31 70.39%
P/EPS 30.49 133.33 33.97 -19.75 -17.88 -22.95 21.90 24.65%
EY 3.28 0.75 2.94 -5.06 -5.59 -4.36 4.57 -19.82%
DY 0.00 0.00 1.11 1.06 0.00 0.00 0.00 -
P/NAPS 0.79 0.96 0.73 0.80 0.82 0.65 0.60 20.10%

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