[LAYHONG] YoY Cumulative 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- 264.55%
YoY- 164.03%
Quarter Report
Latest QR
Upcoming QR
LAYHONG's Result
LAYHONG's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 105,285 123,060 85,486 61,113 43,161 40,069 37,002 19.02%
PBT 3,143 10,174 -3,762 990 -2,614 -117 -1,036 -
Tax -932 -2,864 1,560 388 462 643 1,036 -
NP 2,211 7,310 -2,202 1,378 -2,152 526 0 -
-
NP to SH 2,671 6,011 -2,202 1,378 -2,152 526 -990 -
-
Tax Rate 29.65% 28.15% - -39.19% - - - -
Total Cost 103,074 115,750 87,688 59,735 45,313 39,543 37,002 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 3.78% 10.83% -4.38% 2.59% -4.61% 1.26% -2.47% -
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 250.70 292.96 203.43 145.46 128.96 229.29 211.55 2.86%
EPS 6.36 14.31 -5.24 3.28 -6.43 3.01 -5.66 -
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 13.90 16.24 11.28 8.07 5.70 5.29 4.88 19.05%
EPS 0.35 0.79 -0.29 0.18 -0.28 0.07 -0.13 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0932 0.0732 0.0664 0.0702 0.0616 0.0551 0.053 9.85%
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 0.41 0.27 0.37 0.81 0.88 0.86 1.51 -19.52%
P/EPS 16.04 5.59 -14.31 35.98 -17.57 65.78 -56.54 -
EY 6.24 17.89 -6.99 2.78 -5.69 1.52 -1.77 -
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 0.45 0.25 0.39 0.69 0.89 1.00 1.42 -17.42%
P/EPS 17.61 5.10 -15.27 30.49 -17.88 76.41 -53.00 -
EY 5.68 19.60 -6.55 3.28 -5.59 1.31 -1.89 -
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