[LAYHONG] QoQ TTM Result on 31-Dec-2007 [#3]

Stock
[LAYHONG] LAY HONG BHD
Announcement Date
25-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
31-Dec-2007 [#3]
Profit Trend
QoQ- 86.41%
YoY- -122.64%
Quarter Report
Latest QR
Upcoming QR
LAYHONG's Result
LAYHONG's Financial Summary
View:
Show?
TTM Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 355,444 337,831 317,523 297,992 266,291 248,301 232,746 32.51%
PBT 6,742 5,665 5,123 4,099 -1,036 -1,212 2,358 101.06%
Tax 581 -445 -409 -572 485 615 -384 -
NP 7,323 5,220 4,714 3,527 -551 -597 1,974 139.06%
-
NP to SH 2,320 2,442 1,400 -374 -2,753 -2,818 1,404 39.64%
-
Tax Rate -8.62% 7.86% 7.98% 13.95% - - 16.28% -
Total Cost 348,121 332,611 312,809 294,465 266,842 248,898 230,772 31.43%
-
Net Worth 75,146 73,970 46,400 75,164 72,551 71,517 74,036 0.99%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 75,146 73,970 46,400 75,164 72,551 71,517 74,036 0.99%
NOSH 46,338 46,220 46,400 46,263 46,208 46,256 46,209 0.18%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 2.06% 1.55% 1.48% 1.18% -0.21% -0.24% 0.85% -
ROE 3.09% 3.30% 3.02% -0.50% -3.79% -3.94% 1.90% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 767.07 730.92 684.32 644.12 576.28 536.79 503.68 32.26%
EPS 5.01 5.28 3.02 -0.81 -5.96 -6.09 3.04 39.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6217 1.6004 1.00 1.6247 1.5701 1.5461 1.6022 0.80%
Adjusted Per Share Value based on latest NOSH - 46,263
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 46.97 44.64 41.96 39.38 35.19 32.81 30.76 32.50%
EPS 0.31 0.32 0.19 -0.05 -0.36 -0.37 0.19 38.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0993 0.0977 0.0613 0.0993 0.0959 0.0945 0.0978 1.01%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.60 0.85 0.80 0.96 1.00 0.99 1.05 -
P/RPS 0.08 0.12 0.12 0.15 0.17 0.18 0.21 -47.35%
P/EPS 11.98 16.09 26.51 -118.75 -16.78 -16.25 34.56 -50.55%
EY 8.34 6.22 3.77 -0.84 -5.96 -6.15 2.89 102.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.53 0.80 0.59 0.64 0.64 0.66 -31.93%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 27/11/08 29/08/08 04/06/08 25/02/08 16/11/07 27/08/07 31/05/07 -
Price 0.60 1.00 0.85 0.62 1.02 1.07 0.94 -
P/RPS 0.08 0.14 0.12 0.10 0.18 0.20 0.19 -43.73%
P/EPS 11.98 18.93 28.17 -76.69 -17.12 -17.56 30.94 -46.78%
EY 8.34 5.28 3.55 -1.30 -5.84 -5.69 3.23 87.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.62 0.85 0.38 0.65 0.69 0.59 -26.67%

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