[LAYHONG] QoQ TTM Result on 31-Mar-2004 [#4]

Stock
[LAYHONG] LAY HONG BHD
Announcement Date
28-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Mar-2004 [#4]
Profit Trend
QoQ- -124.14%
YoY- -200.38%
Quarter Report
Latest QR
Upcoming QR
LAYHONG's Result
LAYHONG's Financial Summary
View:
Show?
TTM Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 157,506 149,440 137,591 129,798 121,611 114,479 103,462 32.16%
PBT -12,166 -8,040 -5,166 -3,288 4,875 5,009 3,351 -
Tax 4,743 3,391 2,684 2,219 -446 -414 -502 -
NP -7,423 -4,649 -2,482 -1,069 4,429 4,595 2,849 -
-
NP to SH -7,423 -4,649 -2,482 -1,069 4,429 4,595 2,849 -
-
Tax Rate - - - - 9.15% 8.27% 14.98% -
Total Cost 164,929 154,089 140,073 130,867 117,182 109,884 100,613 38.81%
-
Net Worth 47,574 50,239 51,489 49,908 51,601 53,226 52,483 -6.30%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - 406 406 406 406 405 405 -
Div Payout % - 0.00% 0.00% 0.00% 9.18% 8.82% 14.23% -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 47,574 50,239 51,489 49,908 51,601 53,226 52,483 -6.30%
NOSH 41,996 41,978 42,073 41,967 40,666 42,016 42,000 -0.00%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin -4.71% -3.11% -1.80% -0.82% 3.64% 4.01% 2.75% -
ROE -15.60% -9.25% -4.82% -2.14% 8.58% 8.63% 5.43% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 375.04 355.99 327.03 309.28 299.04 272.46 246.34 32.17%
EPS -17.68 -11.07 -5.90 -2.55 10.89 10.94 6.78 -
DPS 0.00 0.97 0.97 0.97 1.00 0.96 0.97 -
NAPS 1.1328 1.1968 1.2238 1.1892 1.2689 1.2668 1.2496 -6.30%
Adjusted Per Share Value based on latest NOSH - 41,967
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 20.81 19.75 18.18 17.15 16.07 15.13 13.67 32.16%
EPS -0.98 -0.61 -0.33 -0.14 0.59 0.61 0.38 -
DPS 0.00 0.05 0.05 0.05 0.05 0.05 0.05 -
NAPS 0.0629 0.0664 0.068 0.066 0.0682 0.0703 0.0694 -6.31%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 0.88 0.75 0.88 0.90 1.08 1.18 1.02 -
P/RPS 0.23 0.21 0.27 0.29 0.36 0.43 0.41 -31.86%
P/EPS -4.98 -6.77 -14.92 -35.33 9.92 10.79 15.04 -
EY -20.09 -14.77 -6.70 -2.83 10.08 9.27 6.65 -
DY 0.00 1.29 1.10 1.08 0.93 0.82 0.95 -
P/NAPS 0.78 0.63 0.72 0.76 0.85 0.93 0.82 -3.26%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 25/02/05 29/11/04 30/08/04 28/05/04 25/02/04 21/11/03 28/08/03 -
Price 0.69 0.80 0.85 0.92 1.00 1.00 1.20 -
P/RPS 0.18 0.22 0.26 0.30 0.33 0.37 0.49 -48.55%
P/EPS -3.90 -7.22 -14.41 -36.12 9.18 9.14 17.69 -
EY -25.62 -13.84 -6.94 -2.77 10.89 10.94 5.65 -
DY 0.00 1.21 1.14 1.05 1.00 0.96 0.80 -
P/NAPS 0.61 0.67 0.69 0.77 0.79 0.79 0.96 -25.98%

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