[LAYHONG] YoY Annualized Quarter Result on 30-Sep-2003 [#2]

Stock
[LAYHONG] LAY HONG BHD
Announcement Date
21-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Sep-2003 [#2]
Profit Trend
QoQ- 82.28%
YoY- 164.03%
Quarter Report
Latest QR
Upcoming QR
LAYHONG's Result
LAYHONG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 210,570 246,120 170,972 122,226 86,322 80,138 74,004 19.02%
PBT 6,286 20,348 -7,524 1,980 -5,228 -234 -2,072 -
Tax -1,864 -5,728 3,120 776 924 1,286 2,072 -
NP 4,422 14,620 -4,404 2,756 -4,304 1,052 0 -
-
NP to SH 5,342 12,022 -4,404 2,756 -4,304 1,052 -1,980 -
-
Tax Rate 29.65% 28.15% - -39.19% - - - -
Total Cost 206,148 231,500 175,376 119,470 90,626 79,086 74,004 18.60%
-
Net Worth 70,617 55,489 50,293 53,221 46,661 41,720 40,119 9.87%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 70,617 55,489 50,293 53,221 46,661 41,720 40,119 9.87%
NOSH 41,996 42,005 42,022 42,012 33,468 17,475 17,491 15.70%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 2.10% 5.94% -2.58% 2.25% -4.99% 1.31% 0.00% -
ROE 7.56% 21.67% -8.76% 5.18% -9.22% 2.52% -4.94% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 501.39 585.92 406.85 290.93 257.92 458.58 423.09 2.86%
EPS 12.72 28.62 -10.48 6.56 -12.86 6.02 -11.32 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6815 1.321 1.1968 1.2668 1.3942 2.3874 2.2937 -5.04%
Adjusted Per Share Value based on latest NOSH - 42,016
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 27.84 32.54 22.61 16.16 11.41 10.60 9.78 19.03%
EPS 0.71 1.59 -0.58 0.36 -0.57 0.14 -0.26 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0934 0.0734 0.0665 0.0704 0.0617 0.0552 0.053 9.89%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 1.02 0.80 0.75 1.18 1.13 1.98 3.20 -
P/RPS 0.20 0.14 0.18 0.41 0.44 0.43 0.76 -19.94%
P/EPS 8.02 2.80 -7.16 17.99 -8.79 32.89 -28.27 -
EY 12.47 35.78 -13.97 5.56 -11.38 3.04 -3.54 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.61 0.63 0.93 0.81 0.83 1.40 -12.92%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 30/11/06 29/11/05 29/11/04 21/11/03 28/11/02 23/11/01 15/11/00 -
Price 1.12 0.73 0.80 1.00 1.15 2.30 3.00 -
P/RPS 0.22 0.12 0.20 0.34 0.45 0.50 0.71 -17.73%
P/EPS 8.81 2.55 -7.63 15.24 -8.94 38.21 -26.50 -
EY 11.36 39.21 -13.10 6.56 -11.18 2.62 -3.77 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.55 0.67 0.79 0.82 0.96 1.31 -10.56%

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