[LAYHONG] YoY Cumulative Quarter Result on 30-Sep-2004 [#2]

Stock
[LAYHONG] LAY HONG BHD
Announcement Date
29-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
30-Sep-2004 [#2]
Profit Trend
QoQ- -112.75%
YoY- -259.8%
Quarter Report
Latest QR
Upcoming QR
LAYHONG's Result
LAYHONG's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 138,830 105,285 123,060 85,486 61,113 43,161 40,069 22.99%
PBT -251 3,143 10,174 -3,762 990 -2,614 -117 13.55%
Tax -63 -932 -2,864 1,560 388 462 643 -
NP -314 2,211 7,310 -2,202 1,378 -2,152 526 -
-
NP to SH -1,486 2,671 6,011 -2,202 1,378 -2,152 526 -
-
Tax Rate - 29.65% 28.15% - -39.19% - - -
Total Cost 139,144 103,074 115,750 87,688 59,735 45,313 39,543 23.31%
-
Net Worth 72,684 70,617 55,489 50,293 53,221 46,661 41,720 9.68%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 72,684 70,617 55,489 50,293 53,221 46,661 41,720 9.68%
NOSH 46,292 41,996 42,005 42,022 42,012 33,468 17,475 17.62%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin -0.23% 2.10% 5.94% -2.58% 2.25% -4.99% 1.31% -
ROE -2.04% 3.78% 10.83% -4.38% 2.59% -4.61% 1.26% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 299.90 250.70 292.96 203.43 145.46 128.96 229.29 4.57%
EPS -3.21 6.36 14.31 -5.24 3.28 -6.43 3.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5701 1.6815 1.321 1.1968 1.2668 1.3942 2.3874 -6.74%
Adjusted Per Share Value based on latest NOSH - 41,978
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 18.35 13.91 16.26 11.30 8.08 5.70 5.29 23.02%
EPS -0.20 0.35 0.79 -0.29 0.18 -0.28 0.07 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.096 0.0933 0.0733 0.0665 0.0703 0.0617 0.0551 9.69%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 -
Price 1.00 1.02 0.80 0.75 1.18 1.13 1.98 -
P/RPS 0.33 0.41 0.27 0.37 0.81 0.88 0.86 -14.74%
P/EPS -31.15 16.04 5.59 -14.31 35.98 -17.57 65.78 -
EY -3.21 6.24 17.89 -6.99 2.78 -5.69 1.52 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.61 0.61 0.63 0.93 0.81 0.83 -4.23%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 16/11/07 30/11/06 29/11/05 29/11/04 21/11/03 28/11/02 23/11/01 -
Price 1.02 1.12 0.73 0.80 1.00 1.15 2.30 -
P/RPS 0.34 0.45 0.25 0.39 0.69 0.89 1.00 -16.44%
P/EPS -31.78 17.61 5.10 -15.27 30.49 -17.88 76.41 -
EY -3.15 5.68 19.60 -6.55 3.28 -5.59 1.31 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.67 0.55 0.67 0.79 0.82 0.96 -6.28%

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