[LAYHONG] QoQ TTM Result on 30-Sep-1999 [#2]

Announcement Date
26-Nov-1999
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-1999
Quarter
30-Sep-1999 [#2]
Profit Trend
QoQ--%
YoY--%
Quarter Report
View:
Show?
TTM Result
30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 CAGR
Revenue 75,750 57,330 37,712 20,146 0 -100.00%
PBT 5,124 4,967 3,458 2,197 0 -100.00%
Tax -1,664 -1,616 -990 -563 0 -100.00%
NP 3,460 3,351 2,468 1,634 0 -100.00%
-
NP to SH 3,460 3,351 2,468 1,634 0 -100.00%
-
Tax Rate 32.47% 32.53% 28.63% 25.63% - -
Total Cost 72,290 53,979 35,244 18,512 0 -100.00%
-
Net Worth 41,400 41,046 41,869 41,245 0 -100.00%
Dividend
30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 CAGR
Div 1,748 1,748 - - - -100.00%
Div Payout % 50.54% 52.18% - - - -
Equity
30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 CAGR
Net Worth 41,400 41,046 41,869 41,245 0 -100.00%
NOSH 17,580 17,485 17,484 17,569 0 -100.00%
Ratio Analysis
30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 CAGR
NP Margin 4.57% 5.85% 6.54% 8.11% 0.00% -
ROE 8.36% 8.16% 5.89% 3.96% 0.00% -
Per Share
30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 CAGR
RPS 430.87 327.88 215.69 114.66 0.00 -100.00%
EPS 19.68 19.16 14.12 9.30 0.00 -100.00%
DPS 10.00 10.00 0.00 0.00 0.00 -100.00%
NAPS 2.3549 2.3475 2.3947 2.3475 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 17,569
30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 CAGR
RPS 10.01 7.58 4.98 2.66 0.00 -100.00%
EPS 0.46 0.44 0.33 0.22 0.00 -100.00%
DPS 0.23 0.23 0.00 0.00 0.00 -100.00%
NAPS 0.0547 0.0542 0.0553 0.0545 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 CAGR
Date 30/06/00 31/03/00 - - - -
Price 4.22 5.40 0.00 0.00 0.00 -
P/RPS 0.98 1.65 0.00 0.00 0.00 -100.00%
P/EPS 21.44 28.18 0.00 0.00 0.00 -100.00%
EY 4.66 3.55 0.00 0.00 0.00 -100.00%
DY 2.37 1.85 0.00 0.00 0.00 -100.00%
P/NAPS 1.79 2.30 0.00 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 CAGR
Date 29/08/00 - - - - -
Price 4.00 0.00 0.00 0.00 0.00 -
P/RPS 0.93 0.00 0.00 0.00 0.00 -100.00%
P/EPS 20.32 0.00 0.00 0.00 0.00 -100.00%
EY 4.92 0.00 0.00 0.00 0.00 -100.00%
DY 2.50 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 1.70 0.00 0.00 0.00 0.00 -100.00%

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