[LAYHONG] YoY Annualized Quarter Result on 31-Dec-2007 [#3]

Stock
[LAYHONG] LAY HONG BHD
Announcement Date
25-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
31-Dec-2007 [#3]
Profit Trend
QoQ- 146.66%
YoY- -63.08%
Quarter Report
Latest QR
Upcoming QR
LAYHONG's Result
LAYHONG's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 415,060 391,594 352,912 311,718 224,724 234,680 167,846 16.27%
PBT 22,761 19,617 7,260 7,200 4,877 17,637 -10,229 -
Tax -5,533 -3,472 914 -1,738 -1,488 -4,968 3,676 -
NP 17,228 16,145 8,174 5,461 3,389 12,669 -6,553 -
-
NP to SH 14,785 12,424 2,434 1,386 3,756 10,406 -6,553 -
-
Tax Rate 24.31% 17.70% -12.59% 24.14% 30.51% 28.17% - -
Total Cost 397,832 375,449 344,737 306,257 221,334 222,010 174,399 14.72%
-
Net Worth 102,089 91,529 77,357 75,097 69,259 65,586 47,587 13.55%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 102,089 91,529 77,357 75,097 69,259 65,586 47,587 13.55%
NOSH 47,287 46,243 46,227 46,222 42,681 42,007 42,008 1.99%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 4.15% 4.12% 2.32% 1.75% 1.51% 5.40% -3.90% -
ROE 14.48% 13.57% 3.15% 1.85% 5.42% 15.87% -13.77% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 877.73 846.82 763.42 674.39 526.51 558.66 399.55 14.00%
EPS 31.27 26.87 5.27 3.00 8.80 24.77 -15.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.1589 1.9793 1.6734 1.6247 1.6227 1.5613 1.1328 11.34%
Adjusted Per Share Value based on latest NOSH - 46,263
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 54.78 51.69 46.58 41.14 29.66 30.98 22.15 16.28%
EPS 1.95 1.64 0.32 0.18 0.50 1.37 -0.86 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1348 0.1208 0.1021 0.0991 0.0914 0.0866 0.0628 13.56%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 1.75 0.81 0.45 0.96 1.06 0.88 0.88 -
P/RPS 0.20 0.10 0.06 0.14 0.20 0.16 0.22 -1.57%
P/EPS 5.60 3.01 8.54 32.00 12.05 3.55 -5.64 -
EY 17.87 33.17 11.70 3.13 8.30 28.15 -17.73 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.41 0.27 0.59 0.65 0.56 0.78 0.63%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 17/02/11 23/02/10 19/02/09 25/02/08 02/03/07 06/03/06 25/02/05 -
Price 1.71 0.89 0.80 0.62 1.10 0.85 0.69 -
P/RPS 0.19 0.11 0.10 0.09 0.21 0.15 0.17 1.87%
P/EPS 5.47 3.31 15.19 20.67 12.50 3.43 -4.42 -
EY 18.28 30.19 6.58 4.84 8.00 29.15 -22.61 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.45 0.48 0.38 0.68 0.54 0.61 4.40%

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