[LAYHONG] YoY Annualized Quarter Result on 30-Sep-2006 [#2]

Stock
[LAYHONG] LAY HONG BHD
Announcement Date
30-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
30-Sep-2006 [#2]
Profit Trend
QoQ- -17.92%
YoY- -55.56%
Quarter Report
Latest QR
Upcoming QR
LAYHONG's Result
LAYHONG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 384,484 353,502 277,660 210,570 246,120 170,972 122,226 21.02%
PBT 19,414 2,736 -502 6,286 20,348 -7,524 1,980 46.24%
Tax -2,644 1,854 -126 -1,864 -5,728 3,120 776 -
NP 16,770 4,590 -628 4,422 14,620 -4,404 2,756 35.07%
-
NP to SH 12,236 -1,132 -2,972 5,342 12,022 -4,404 2,756 28.17%
-
Tax Rate 13.62% -67.76% - 29.65% 28.15% - -39.19% -
Total Cost 367,714 348,912 278,288 206,148 231,500 175,376 119,470 20.58%
-
Net Worth 88,329 75,236 72,684 70,617 55,489 50,293 53,221 8.80%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 88,329 75,236 72,684 70,617 55,489 50,293 53,221 8.80%
NOSH 46,243 46,393 46,292 41,996 42,005 42,022 42,012 1.61%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 4.36% 1.30% -0.23% 2.10% 5.94% -2.58% 2.25% -
ROE 13.85% -1.50% -4.09% 7.56% 21.67% -8.76% 5.18% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 831.44 761.97 599.79 501.39 585.92 406.85 290.93 19.10%
EPS 26.46 -2.44 -6.42 12.72 28.62 -10.48 6.56 26.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.9101 1.6217 1.5701 1.6815 1.321 1.1968 1.2668 7.07%
Adjusted Per Share Value based on latest NOSH - 41,927
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 50.81 46.71 36.69 27.83 32.52 22.59 16.15 21.02%
EPS 1.62 -0.15 -0.39 0.71 1.59 -0.58 0.36 28.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1167 0.0994 0.096 0.0933 0.0733 0.0665 0.0703 8.80%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 0.75 0.60 1.00 1.02 0.80 0.75 1.18 -
P/RPS 0.09 0.08 0.17 0.20 0.14 0.18 0.41 -22.31%
P/EPS 2.83 -24.59 -15.58 8.02 2.80 -7.16 17.99 -26.50%
EY 35.28 -4.07 -6.42 12.47 35.78 -13.97 5.56 36.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.37 0.64 0.61 0.61 0.63 0.93 -13.47%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 19/11/09 27/11/08 16/11/07 30/11/06 29/11/05 29/11/04 21/11/03 -
Price 1.00 0.60 1.02 1.12 0.73 0.80 1.00 -
P/RPS 0.12 0.08 0.17 0.22 0.12 0.20 0.34 -15.92%
P/EPS 3.78 -24.59 -15.89 8.81 2.55 -7.63 15.24 -20.71%
EY 26.46 -4.07 -6.29 11.36 39.21 -13.10 6.56 26.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.37 0.65 0.67 0.55 0.67 0.79 -6.72%

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