[LAYHONG] YoY Annualized Quarter Result on 31-Dec-2003 [#3]

Stock
[LAYHONG] LAY HONG BHD
Announcement Date
25-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Dec-2003 [#3]
Profit Trend
QoQ- -30.33%
YoY- 174.81%
Quarter Report
Latest QR
Upcoming QR
LAYHONG's Result
LAYHONG's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 224,724 234,680 167,846 124,594 91,149 80,984 74,589 20.16%
PBT 4,877 17,637 -10,229 1,609 -3,018 -126 -958 -
Tax -1,488 -4,968 3,676 310 452 1,194 958 -
NP 3,389 12,669 -6,553 1,920 -2,566 1,068 0 -
-
NP to SH 3,756 10,406 -6,553 1,920 -2,566 1,068 -925 -
-
Tax Rate 30.51% 28.17% - -19.27% - - - -
Total Cost 221,334 222,010 174,399 122,674 93,715 79,916 74,589 19.86%
-
Net Worth 69,259 65,586 47,587 53,271 47,231 42,054 40,525 9.33%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - - 559 539 - - -
Div Payout % - - - 29.15% 0.00% - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 69,259 65,586 47,587 53,271 47,231 42,054 40,525 9.33%
NOSH 42,681 42,007 42,008 41,982 40,441 17,489 17,525 15.98%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 1.51% 5.40% -3.90% 1.54% -2.82% 1.32% 0.00% -
ROE 5.42% 15.87% -13.77% 3.60% -5.43% 2.54% -2.28% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 526.51 558.66 399.55 296.78 225.39 463.05 425.61 3.60%
EPS 8.80 24.77 -15.60 4.57 -6.35 6.11 -5.28 -
DPS 0.00 0.00 0.00 1.33 1.33 0.00 0.00 -
NAPS 1.6227 1.5613 1.1328 1.2689 1.1679 2.4046 2.3124 -5.72%
Adjusted Per Share Value based on latest NOSH - 40,666
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 29.70 31.01 22.18 16.46 12.04 10.70 9.86 20.16%
EPS 0.50 1.38 -0.87 0.25 -0.34 0.14 -0.12 -
DPS 0.00 0.00 0.00 0.07 0.07 0.00 0.00 -
NAPS 0.0915 0.0867 0.0629 0.0704 0.0624 0.0556 0.0536 9.31%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 1.06 0.88 0.88 1.08 0.95 2.60 2.94 -
P/RPS 0.20 0.16 0.22 0.36 0.42 0.56 0.69 -18.64%
P/EPS 12.05 3.55 -5.64 23.62 -14.97 42.58 -55.68 -
EY 8.30 28.15 -17.73 4.23 -6.68 2.35 -1.80 -
DY 0.00 0.00 0.00 1.23 1.40 0.00 0.00 -
P/NAPS 0.65 0.56 0.78 0.85 0.81 1.08 1.27 -10.55%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 02/03/07 06/03/06 25/02/05 25/02/04 27/02/03 26/02/02 20/02/01 -
Price 1.10 0.85 0.69 1.00 0.94 2.20 2.35 -
P/RPS 0.21 0.15 0.17 0.34 0.42 0.48 0.55 -14.81%
P/EPS 12.50 3.43 -4.42 21.87 -14.81 36.03 -44.51 -
EY 8.00 29.15 -22.61 4.57 -6.75 2.78 -2.25 -
DY 0.00 0.00 0.00 1.33 1.42 0.00 0.00 -
P/NAPS 0.68 0.54 0.61 0.79 0.80 0.91 1.02 -6.53%

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