[LAYHONG] QoQ TTM 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- -3.16%
YoY- -189.64%
Quarter Report
Latest QR
Upcoming QR
LAYHONG's Result
LAYHONG's Financial Summary
View:
Show?
TTM Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 114,479 103,462 96,527 88,967 84,436 80,991 81,343 25.55%
PBT 5,009 3,351 1,404 -914 -1,242 -481 1,256 151.27%
Tax -414 -502 -339 -652 -276 112 -96 164.70%
NP 4,595 2,849 1,065 -1,566 -1,518 -369 1,160 150.14%
-
NP to SH 4,595 2,849 1,065 -1,566 -1,518 -369 1,160 150.14%
-
Tax Rate 8.27% 14.98% 24.15% - - - 7.64% -
Total Cost 109,884 100,613 95,462 90,533 85,954 81,360 80,183 23.35%
-
Net Worth 53,226 52,483 50,158 47,341 46,640 49,734 42,376 16.39%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div 405 405 405 405 - - - -
Div Payout % 8.82% 14.23% 38.06% 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 53,226 52,483 50,158 47,341 46,640 49,734 42,376 16.39%
NOSH 42,016 42,000 40,460 40,535 33,452 26,231 17,463 79.45%
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 4.01% 2.75% 1.10% -1.76% -1.80% -0.46% 1.43% -
ROE 8.63% 5.43% 2.12% -3.31% -3.25% -0.74% 2.74% -
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 272.46 246.34 238.57 219.48 252.40 308.76 465.79 -30.03%
EPS 10.94 6.78 2.63 -3.86 -4.54 -1.41 6.64 39.45%
DPS 0.96 0.97 1.00 1.00 0.00 0.00 0.00 -
NAPS 1.2668 1.2496 1.2397 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 15.11 13.66 12.74 11.74 11.14 10.69 10.74 25.53%
EPS 0.61 0.38 0.14 -0.21 -0.20 -0.05 0.15 154.55%
DPS 0.05 0.05 0.05 0.05 0.00 0.00 0.00 -
NAPS 0.0703 0.0693 0.0662 0.0625 0.0616 0.0656 0.0559 16.49%
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 0.43 0.41 0.32 0.43 0.45 0.40 0.58 -18.07%
P/EPS 10.79 15.04 29.25 -24.59 -24.90 -88.86 40.80 -58.76%
EY 9.27 6.65 3.42 -4.07 -4.02 -1.13 2.45 142.61%
DY 0.82 0.95 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 0.37 0.49 0.38 0.43 0.46 0.40 0.31 12.50%
P/EPS 9.14 17.69 34.19 -24.33 -25.34 -87.44 21.83 -44.00%
EY 10.94 5.65 2.92 -4.11 -3.95 -1.14 4.58 78.59%
DY 0.96 0.80 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