[LAYHONG] YoY Quarter Result on 30-Jun-2003 [#1]

Stock
[LAYHONG] LAY HONG BHD
Announcement Date
28-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Jun-2003 [#1]
Profit Trend
QoQ- -87.36%
YoY- 126.88%
Quarter Report
Latest QR
Upcoming QR
LAYHONG's Result
LAYHONG's Financial Summary
View:
Show?
Quarter Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 48,780 61,059 34,580 26,787 19,852 20,204 18,420 17.61%
PBT 2,044 5,063 -1,798 80 -1,867 -130 157 53.34%
Tax -607 -1,425 763 298 1,867 253 -48 52.60%
NP 1,437 3,638 -1,035 378 0 123 109 53.66%
-
NP to SH 1,627 2,713 -1,035 378 -1,406 123 109 56.88%
-
Tax Rate 29.70% 28.15% - -372.50% - - 30.57% -
Total Cost 47,343 57,421 35,615 26,409 19,852 20,081 18,311 17.14%
-
Net Worth 69,952 52,155 51,489 52,483 49,734 40,933 41,400 9.13%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 69,952 52,155 51,489 52,483 49,734 40,933 41,400 9.13%
NOSH 42,041 41,996 42,073 42,000 26,231 17,323 17,580 15.63%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 2.95% 5.96% -2.99% 1.41% 0.00% 0.61% 0.59% -
ROE 2.33% 5.20% -2.01% 0.72% -2.83% 0.30% 0.26% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 116.03 145.39 82.19 63.78 75.68 116.62 104.77 1.71%
EPS 3.87 6.46 -2.46 0.90 -5.36 0.71 0.62 35.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6639 1.2419 1.2238 1.2496 1.896 2.3628 2.3549 -5.62%
Adjusted Per Share Value based on latest NOSH - 42,000
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 6.44 8.06 4.56 3.54 2.62 2.67 2.43 17.62%
EPS 0.21 0.36 -0.14 0.05 -0.19 0.02 0.01 66.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0923 0.0688 0.068 0.0693 0.0656 0.054 0.0546 9.14%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 0.98 0.68 0.88 1.02 1.25 1.90 4.22 -
P/RPS 0.84 0.47 1.07 1.60 1.65 1.63 4.03 -22.98%
P/EPS 25.32 10.53 -35.77 113.33 -23.32 267.61 680.65 -42.20%
EY 3.95 9.50 -2.80 0.88 -4.29 0.37 0.15 72.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.55 0.72 0.82 0.66 0.80 1.79 -16.88%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/08/06 22/08/05 30/08/04 28/08/03 22/08/02 30/08/01 29/08/00 -
Price 1.01 0.77 0.85 1.20 1.23 2.16 4.00 -
P/RPS 0.87 0.53 1.03 1.88 1.63 1.85 3.82 -21.84%
P/EPS 26.10 11.92 -34.55 133.33 -22.95 304.23 645.16 -41.39%
EY 3.83 8.39 -2.89 0.75 -4.36 0.33 0.16 69.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.62 0.69 0.96 0.65 0.91 1.70 -15.69%

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