[LAYHONG] YoY Annualized Quarter Result on 30-Jun-2003 [#1]

Stock
[LAYHONG] LAY HONG BHD
Announcement Date
28-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Jun-2003 [#1]
Profit Trend
QoQ- 40.78%
YoY- 126.88%
Quarter Report
Latest QR
Upcoming QR
LAYHONG's Result
LAYHONG's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 195,120 244,236 138,320 107,148 79,408 80,816 73,680 17.61%
PBT 8,176 20,252 -7,192 320 -7,468 -520 628 53.34%
Tax -2,428 -5,700 3,052 1,192 7,468 1,012 -192 52.60%
NP 5,748 14,552 -4,140 1,512 0 492 436 53.66%
-
NP to SH 6,508 10,852 -4,140 1,512 -5,624 492 436 56.88%
-
Tax Rate 29.70% 28.15% - -372.50% - - 30.57% -
Total Cost 189,372 229,684 142,460 105,636 79,408 80,324 73,244 17.14%
-
Net Worth 69,952 52,155 51,489 52,483 49,734 40,933 41,400 9.13%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 69,952 52,155 51,489 52,483 49,734 40,933 41,400 9.13%
NOSH 42,041 41,996 42,073 42,000 26,231 17,323 17,580 15.63%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 2.95% 5.96% -2.99% 1.41% 0.00% 0.61% 0.59% -
ROE 9.30% 20.81% -8.04% 2.88% -11.31% 1.20% 1.05% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 464.11 581.56 328.76 255.11 302.72 466.50 419.10 1.71%
EPS 15.48 25.84 -9.84 3.60 -21.44 2.84 2.48 35.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6639 1.2419 1.2238 1.2496 1.896 2.3628 2.3549 -5.62%
Adjusted Per Share Value based on latest NOSH - 42,000
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 25.75 32.24 18.26 14.14 10.48 10.67 9.73 17.60%
EPS 0.86 1.43 -0.55 0.20 -0.74 0.06 0.06 55.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0923 0.0688 0.068 0.0693 0.0656 0.054 0.0546 9.14%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 0.98 0.68 0.88 1.02 1.25 1.90 4.22 -
P/RPS 0.21 0.12 0.27 0.40 0.41 0.41 1.01 -23.02%
P/EPS 6.33 2.63 -8.94 28.33 -5.83 66.90 170.16 -42.20%
EY 15.80 38.00 -11.18 3.53 -17.15 1.49 0.59 72.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.55 0.72 0.82 0.66 0.80 1.79 -16.88%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/08/06 22/08/05 30/08/04 28/08/03 22/08/02 30/08/01 29/08/00 -
Price 1.01 0.77 0.85 1.20 1.23 2.16 4.00 -
P/RPS 0.22 0.13 0.26 0.47 0.41 0.46 0.95 -21.62%
P/EPS 6.52 2.98 -8.64 33.33 -5.74 76.06 161.29 -41.40%
EY 15.33 33.56 -11.58 3.00 -17.43 1.31 0.62 70.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.62 0.69 0.96 0.65 0.91 1.70 -15.69%

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