[LAYHONG] YoY Cumulative Quarter Result on 31-Dec-2004 [#3]

Stock
[LAYHONG] LAY HONG BHD
Announcement Date
25-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
31-Dec-2004 [#3]
Profit Trend
QoQ- -123.21%
YoY- -441.32%
Quarter Report
Latest QR
Upcoming QR
LAYHONG's Result
LAYHONG's Financial Summary
View:
Show?
Cumulative Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 233,789 168,543 176,010 125,885 93,446 68,362 60,738 25.17%
PBT 5,400 3,658 13,228 -7,672 1,207 -2,264 -95 -
Tax -1,304 -1,116 -3,726 2,757 233 339 896 -
NP 4,096 2,542 9,502 -4,915 1,440 -1,925 801 31.24%
-
NP to SH 1,040 2,817 7,805 -4,915 1,440 -1,925 801 4.44%
-
Tax Rate 24.15% 30.51% 28.17% - -19.30% - - -
Total Cost 229,693 166,001 166,508 130,800 92,006 70,287 59,937 25.08%
-
Net Worth 75,097 69,259 65,586 47,587 53,271 47,231 42,054 10.14%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div - - - - 419 404 - -
Div Payout % - - - - 29.15% 0.00% - -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 75,097 69,259 65,586 47,587 53,271 47,231 42,054 10.14%
NOSH 46,222 42,681 42,007 42,008 41,982 40,441 17,489 17.57%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 1.75% 1.51% 5.40% -3.90% 1.54% -2.82% 1.32% -
ROE 1.38% 4.07% 11.90% -10.33% 2.70% -4.08% 1.90% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 505.79 394.88 419.00 299.67 222.58 169.04 347.29 6.46%
EPS 2.25 6.60 18.58 -11.70 3.43 -4.76 4.58 -11.16%
DPS 0.00 0.00 0.00 0.00 1.00 1.00 0.00 -
NAPS 1.6247 1.6227 1.5613 1.1328 1.2689 1.1679 2.4046 -6.32%
Adjusted Per Share Value based on latest NOSH - 41,996
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 30.89 22.27 23.26 16.64 12.35 9.03 8.03 25.16%
EPS 0.14 0.37 1.03 -0.65 0.19 -0.25 0.11 4.09%
DPS 0.00 0.00 0.00 0.00 0.06 0.05 0.00 -
NAPS 0.0992 0.0915 0.0867 0.0629 0.0704 0.0624 0.0556 10.12%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 -
Price 0.96 1.06 0.88 0.88 1.08 0.95 2.60 -
P/RPS 0.19 0.27 0.21 0.29 0.49 0.56 0.75 -20.44%
P/EPS 42.67 16.06 4.74 -7.52 31.49 -19.96 56.77 -4.64%
EY 2.34 6.23 21.11 -13.30 3.18 -5.01 1.76 4.85%
DY 0.00 0.00 0.00 0.00 0.93 1.05 0.00 -
P/NAPS 0.59 0.65 0.56 0.78 0.85 0.81 1.08 -9.58%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 25/02/08 02/03/07 06/03/06 25/02/05 25/02/04 27/02/03 26/02/02 -
Price 0.62 1.10 0.85 0.69 1.00 0.94 2.20 -
P/RPS 0.12 0.28 0.20 0.23 0.45 0.56 0.63 -24.13%
P/EPS 27.56 16.67 4.57 -5.90 29.15 -19.75 48.03 -8.83%
EY 3.63 6.00 21.86 -16.96 3.43 -5.06 2.08 9.72%
DY 0.00 0.00 0.00 0.00 1.00 1.06 0.00 -
P/NAPS 0.38 0.68 0.54 0.61 0.79 0.80 0.91 -13.53%

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