[LAYHONG] QoQ Quarter Result on 31-Dec-2006 [#3]

Stock
[LAYHONG] LAY HONG BHD
Announcement Date
02-Mar-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
31-Dec-2006 [#3]
Profit Trend
QoQ- -85.92%
YoY- -91.8%
Quarter Report
Latest QR
Upcoming QR
LAYHONG's Result
LAYHONG's Financial Summary
View:
Show?
Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 74,495 64,335 64,203 63,258 56,505 48,780 50,496 29.56%
PBT 1,275 -1,526 -1,301 516 1,099 2,044 -2,991 -
Tax -455 392 732 -184 -325 -607 680 -
NP 820 -1,134 -569 332 774 1,437 -2,311 -
-
NP to SH 1,109 -2,595 -1,414 147 1,044 1,627 -1,166 -
-
Tax Rate 35.69% - - 35.66% 29.57% 29.70% - -
Total Cost 73,675 65,469 64,772 62,926 55,731 47,343 52,807 24.83%
-
Net Worth 72,551 71,517 74,036 72,283 70,501 69,952 57,787 16.36%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 72,551 71,517 74,036 72,283 70,501 69,952 57,787 16.36%
NOSH 46,208 46,256 46,209 44,545 41,927 42,041 42,064 6.45%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 1.10% -1.76% -0.89% 0.52% 1.37% 2.95% -4.58% -
ROE 1.53% -3.63% -1.91% 0.20% 1.48% 2.33% -2.02% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 161.22 139.08 138.94 142.01 134.77 116.03 120.05 21.70%
EPS 2.40 -5.61 -3.06 0.33 2.49 3.87 -2.78 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5701 1.5461 1.6022 1.6227 1.6815 1.6639 1.3738 9.30%
Adjusted Per Share Value based on latest NOSH - 44,545
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 9.83 8.49 8.47 8.35 7.46 6.44 6.67 29.47%
EPS 0.15 -0.34 -0.19 0.02 0.14 0.21 -0.15 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0958 0.0944 0.0977 0.0954 0.0931 0.0923 0.0763 16.36%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 1.00 0.99 1.05 1.06 1.02 0.98 0.69 -
P/RPS 0.62 0.71 0.76 0.75 0.76 0.84 0.57 5.76%
P/EPS 41.67 -17.65 -34.31 321.21 40.96 25.32 -24.89 -
EY 2.40 -5.67 -2.91 0.31 2.44 3.95 -4.02 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.64 0.66 0.65 0.61 0.59 0.50 17.87%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 16/11/07 27/08/07 31/05/07 02/03/07 30/11/06 30/08/06 30/05/06 -
Price 1.02 1.07 0.94 1.10 1.12 1.01 0.88 -
P/RPS 0.63 0.77 0.68 0.77 0.83 0.87 0.73 -9.34%
P/EPS 42.50 -19.07 -30.72 333.33 44.98 26.10 -31.75 -
EY 2.35 -5.24 -3.26 0.30 2.22 3.83 -3.15 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.69 0.59 0.68 0.67 0.61 0.64 1.03%

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