[LAYHONG] QoQ Quarter Result on 30-Jun-2002 [#1]

Stock
[LAYHONG] LAY HONG BHD
Announcement Date
22-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
30-Jun-2002 [#1]
Profit Trend
QoQ- -492.74%
YoY- -1243.09%
Quarter Report
Latest QR
Upcoming QR
LAYHONG's Result
LAYHONG's Financial Summary
View:
Show?
Quarter Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 28,164 25,201 23,310 19,852 20,604 20,670 19,865 26.23%
PBT 3,669 350 -748 -1,867 1,351 22 13 4217.47%
Tax -679 -123 2 1,867 -993 253 390 -
NP 2,990 227 -746 0 358 275 403 280.86%
-
NP to SH 2,990 227 -746 -1,406 358 275 403 280.86%
-
Tax Rate 18.51% 35.14% - - 73.50% -1,150.00% -3,000.00% -
Total Cost 25,174 24,974 24,056 19,852 20,246 20,395 19,462 18.73%
-
Net Worth 50,158 47,341 46,640 49,734 42,376 42,118 41,831 12.87%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div - 405 - - - - - -
Div Payout % - 178.57% - - - - - -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 50,158 47,341 46,640 49,734 42,376 42,118 41,831 12.87%
NOSH 40,460 40,535 33,452 26,231 17,463 17,515 17,521 74.79%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 10.62% 0.90% -3.20% 0.00% 1.74% 1.33% 2.03% -
ROE 5.96% 0.48% -1.60% -2.83% 0.84% 0.65% 0.96% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 69.61 62.17 69.68 75.68 117.98 118.01 113.37 -27.78%
EPS 7.39 0.56 -2.23 -5.36 2.05 1.57 2.30 117.89%
DPS 0.00 1.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2397 1.1679 1.3942 1.896 2.4266 2.4046 2.3874 -35.42%
Adjusted Per Share Value based on latest NOSH - 26,231
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 3.72 3.33 3.08 2.62 2.72 2.73 2.63 26.03%
EPS 0.40 0.03 -0.10 -0.19 0.05 0.04 0.05 300.50%
DPS 0.00 0.05 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0663 0.0626 0.0616 0.0657 0.056 0.0557 0.0553 12.86%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 -
Price 0.77 0.95 1.13 1.25 2.71 2.60 1.98 -
P/RPS 1.11 1.53 1.62 1.65 2.30 2.20 1.75 -26.19%
P/EPS 10.42 169.64 -50.67 -23.32 132.20 165.61 86.09 -75.56%
EY 9.60 0.59 -1.97 -4.29 0.76 0.60 1.16 309.67%
DY 0.00 1.05 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.81 0.81 0.66 1.12 1.08 0.83 -17.68%
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 30/05/03 27/02/03 28/11/02 22/08/02 20/05/02 26/02/02 23/11/01 -
Price 0.90 0.94 1.15 1.23 1.45 2.20 2.30 -
P/RPS 1.29 1.51 1.65 1.63 1.23 1.86 2.03 -26.10%
P/EPS 12.18 167.86 -51.57 -22.95 70.73 140.13 100.00 -75.46%
EY 8.21 0.60 -1.94 -4.36 1.41 0.71 1.00 307.49%
DY 0.00 1.06 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.80 0.82 0.65 0.60 0.91 0.96 -16.70%

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