[LAYHONG] YoY Annualized Quarter Result on 31-Dec-2006 [#3]

Stock
[LAYHONG] LAY HONG BHD
Announcement Date
02-Mar-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
31-Dec-2006 [#3]
Profit Trend
QoQ- -29.69%
YoY- -63.91%
Quarter Report
Latest QR
Upcoming QR
LAYHONG's Result
LAYHONG's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 391,594 352,912 311,718 224,724 234,680 167,846 124,594 21.00%
PBT 19,617 7,260 7,200 4,877 17,637 -10,229 1,609 51.65%
Tax -3,472 914 -1,738 -1,488 -4,968 3,676 310 -
NP 16,145 8,174 5,461 3,389 12,669 -6,553 1,920 42.55%
-
NP to SH 12,424 2,434 1,386 3,756 10,406 -6,553 1,920 36.46%
-
Tax Rate 17.70% -12.59% 24.14% 30.51% 28.17% - -19.27% -
Total Cost 375,449 344,737 306,257 221,334 222,010 174,399 122,674 20.47%
-
Net Worth 91,529 77,357 75,097 69,259 65,586 47,587 53,271 9.43%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div - - - - - - 559 -
Div Payout % - - - - - - 29.15% -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 91,529 77,357 75,097 69,259 65,586 47,587 53,271 9.43%
NOSH 46,243 46,227 46,222 42,681 42,007 42,008 41,982 1.62%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 4.12% 2.32% 1.75% 1.51% 5.40% -3.90% 1.54% -
ROE 13.57% 3.15% 1.85% 5.42% 15.87% -13.77% 3.60% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 846.82 763.42 674.39 526.51 558.66 399.55 296.78 19.07%
EPS 26.87 5.27 3.00 8.80 24.77 -15.60 4.57 34.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.33 -
NAPS 1.9793 1.6734 1.6247 1.6227 1.5613 1.1328 1.2689 7.68%
Adjusted Per Share Value based on latest NOSH - 44,545
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 51.69 46.58 41.14 29.66 30.98 22.15 16.45 21.00%
EPS 1.64 0.32 0.18 0.50 1.37 -0.86 0.25 36.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.07 -
NAPS 0.1208 0.1021 0.0991 0.0914 0.0866 0.0628 0.0703 9.43%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 0.81 0.45 0.96 1.06 0.88 0.88 1.08 -
P/RPS 0.10 0.06 0.14 0.20 0.16 0.22 0.36 -19.20%
P/EPS 3.01 8.54 32.00 12.05 3.55 -5.64 23.62 -29.03%
EY 33.17 11.70 3.13 8.30 28.15 -17.73 4.23 40.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.23 -
P/NAPS 0.41 0.27 0.59 0.65 0.56 0.78 0.85 -11.43%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 23/02/10 19/02/09 25/02/08 02/03/07 06/03/06 25/02/05 25/02/04 -
Price 0.89 0.80 0.62 1.10 0.85 0.69 1.00 -
P/RPS 0.11 0.10 0.09 0.21 0.15 0.17 0.34 -17.13%
P/EPS 3.31 15.19 20.67 12.50 3.43 -4.42 21.87 -26.97%
EY 30.19 6.58 4.84 8.00 29.15 -22.61 4.57 36.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.33 -
P/NAPS 0.45 0.48 0.38 0.68 0.54 0.61 0.79 -8.94%

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