[LAYHONG] QoQ TTM Result on 31-Dec-2004 [#3]

Stock
[LAYHONG] LAY HONG BHD
Announcement Date
25-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
31-Dec-2004 [#3]
Profit Trend
QoQ- -59.67%
YoY- -267.6%
Quarter Report
Latest QR
Upcoming QR
LAYHONG's Result
LAYHONG's Financial Summary
View:
Show?
TTM Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 218,052 202,227 175,748 157,506 149,440 137,591 129,798 41.27%
PBT 10,124 3,050 -3,811 -12,166 -8,040 -5,166 -3,288 -
Tax -3,711 -1,476 712 4,743 3,391 2,684 2,219 -
NP 6,413 1,574 -3,099 -7,423 -4,649 -2,482 -1,069 -
-
NP to SH 5,114 649 -3,099 -7,423 -4,649 -2,482 -1,069 -
-
Tax Rate 36.66% 48.39% - - - - - -
Total Cost 211,639 200,653 178,847 164,929 154,089 140,073 130,867 37.73%
-
Net Worth 55,498 52,155 49,380 47,574 50,239 51,489 49,908 7.32%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - - 406 406 406 -
Div Payout % - - - - 0.00% 0.00% 0.00% -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 55,498 52,155 49,380 47,574 50,239 51,489 49,908 7.32%
NOSH 42,012 41,996 41,972 41,996 41,978 42,073 41,967 0.07%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 2.94% 0.78% -1.76% -4.71% -3.11% -1.80% -0.82% -
ROE 9.21% 1.24% -6.28% -15.60% -9.25% -4.82% -2.14% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 519.01 481.53 418.73 375.04 355.99 327.03 309.28 41.17%
EPS 12.17 1.55 -7.38 -17.68 -11.07 -5.90 -2.55 -
DPS 0.00 0.00 0.00 0.00 0.97 0.97 0.97 -
NAPS 1.321 1.2419 1.1765 1.1328 1.1968 1.2238 1.1892 7.25%
Adjusted Per Share Value based on latest NOSH - 41,996
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 28.78 26.69 23.20 20.79 19.72 18.16 17.13 41.28%
EPS 0.68 0.09 -0.41 -0.98 -0.61 -0.33 -0.14 -
DPS 0.00 0.00 0.00 0.00 0.05 0.05 0.05 -
NAPS 0.0733 0.0688 0.0652 0.0628 0.0663 0.068 0.0659 7.34%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.80 0.68 0.79 0.88 0.75 0.88 0.90 -
P/RPS 0.15 0.14 0.19 0.23 0.21 0.27 0.29 -35.53%
P/EPS 6.57 44.00 -10.70 -4.98 -6.77 -14.92 -35.33 -
EY 15.22 2.27 -9.35 -20.09 -14.77 -6.70 -2.83 -
DY 0.00 0.00 0.00 0.00 1.29 1.10 1.08 -
P/NAPS 0.61 0.55 0.67 0.78 0.63 0.72 0.76 -13.62%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 29/11/05 22/08/05 27/05/05 25/02/05 29/11/04 30/08/04 28/05/04 -
Price 0.73 0.77 0.68 0.69 0.80 0.85 0.92 -
P/RPS 0.14 0.16 0.16 0.18 0.22 0.26 0.30 -39.80%
P/EPS 6.00 49.83 -9.21 -3.90 -7.22 -14.41 -36.12 -
EY 16.67 2.01 -10.86 -25.62 -13.84 -6.94 -2.77 -
DY 0.00 0.00 0.00 0.00 1.21 1.14 1.05 -
P/NAPS 0.55 0.62 0.58 0.61 0.67 0.69 0.77 -20.07%

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