[LAYHONG] QoQ TTM Result on 30-Jun-2007 [#1]

Stock
[LAYHONG] LAY HONG BHD
Announcement Date
27-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
30-Jun-2007 [#1]
Profit Trend
QoQ- -300.71%
YoY- -150.77%
Quarter Report
Latest QR
Upcoming QR
LAYHONG's Result
LAYHONG's Financial Summary
View:
Show?
TTM Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 317,523 297,992 266,291 248,301 232,746 219,039 208,822 32.19%
PBT 5,123 4,099 -1,036 -1,212 2,358 668 3,205 36.67%
Tax -409 -572 485 615 -384 -436 -1,115 -48.72%
NP 4,714 3,527 -551 -597 1,974 232 2,090 71.90%
-
NP to SH 1,400 -374 -2,753 -2,818 1,404 1,652 3,297 -43.47%
-
Tax Rate 7.98% 13.95% - - 16.28% 65.27% 34.79% -
Total Cost 312,809 294,465 266,842 248,898 230,772 218,807 206,732 31.76%
-
Net Worth 46,400 75,164 72,551 71,517 74,036 72,283 70,501 -24.31%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 46,400 75,164 72,551 71,517 74,036 72,283 70,501 -24.31%
NOSH 46,400 46,263 46,208 46,256 46,209 44,545 41,927 6.98%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 1.48% 1.18% -0.21% -0.24% 0.85% 0.11% 1.00% -
ROE 3.02% -0.50% -3.79% -3.94% 1.90% 2.29% 4.68% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 684.32 644.12 576.28 536.79 503.68 491.72 498.05 23.56%
EPS 3.02 -0.81 -5.96 -6.09 3.04 3.71 7.86 -47.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.6247 1.5701 1.5461 1.6022 1.6227 1.6815 -29.25%
Adjusted Per Share Value based on latest NOSH - 46,256
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 41.96 39.38 35.19 32.81 30.76 28.94 27.59 32.21%
EPS 0.19 -0.05 -0.36 -0.37 0.19 0.22 0.44 -42.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0613 0.0993 0.0959 0.0945 0.0978 0.0955 0.0932 -24.35%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 0.80 0.96 1.00 0.99 1.05 1.06 1.02 -
P/RPS 0.12 0.15 0.17 0.18 0.21 0.22 0.20 -28.84%
P/EPS 26.51 -118.75 -16.78 -16.25 34.56 28.58 12.97 60.98%
EY 3.77 -0.84 -5.96 -6.15 2.89 3.50 7.71 -37.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.59 0.64 0.64 0.66 0.65 0.61 19.79%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 04/06/08 25/02/08 16/11/07 27/08/07 31/05/07 02/03/07 30/11/06 -
Price 0.85 0.62 1.02 1.07 0.94 1.10 1.12 -
P/RPS 0.12 0.10 0.18 0.20 0.19 0.22 0.22 -33.21%
P/EPS 28.17 -76.69 -17.12 -17.56 30.94 29.66 14.24 57.52%
EY 3.55 -1.30 -5.84 -5.69 3.23 3.37 7.02 -36.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.38 0.65 0.69 0.59 0.68 0.67 17.17%

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