[LAYHONG] YoY Quarter Result on 30-Sep-2006 [#2]

Stock
[LAYHONG] LAY HONG BHD
Announcement Date
30-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
30-Sep-2006 [#2]
Profit Trend
QoQ- -35.83%
YoY- -68.34%
Quarter Report
Latest QR
Upcoming QR
LAYHONG's Result
LAYHONG's Financial Summary
View:
Show?
Quarter Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 100,027 92,108 74,495 56,505 62,001 46,176 34,327 19.49%
PBT 5,326 2,352 1,275 1,099 5,110 -1,964 910 34.20%
Tax -722 571 -455 -325 -1,438 797 90 -
NP 4,604 2,923 820 774 3,672 -1,167 1,000 28.95%
-
NP to SH 3,775 987 1,109 1,044 3,298 -1,167 1,000 24.75%
-
Tax Rate 13.56% -24.28% 35.69% 29.57% 28.14% - -9.89% -
Total Cost 95,423 89,185 73,675 55,731 58,329 47,343 33,327 19.14%
-
Net Worth 88,365 75,146 72,551 70,501 55,498 50,239 53,226 8.80%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 88,365 75,146 72,551 70,501 55,498 50,239 53,226 8.80%
NOSH 46,262 46,338 46,208 41,927 42,012 41,978 42,016 1.61%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 4.60% 3.17% 1.10% 1.37% 5.92% -2.53% 2.91% -
ROE 4.27% 1.31% 1.53% 1.48% 5.94% -2.32% 1.88% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 216.22 198.77 161.22 134.77 147.58 110.00 81.70 17.59%
EPS 8.16 2.13 2.40 2.49 7.85 -2.78 2.38 22.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.9101 1.6217 1.5701 1.6815 1.321 1.1968 1.2668 7.07%
Adjusted Per Share Value based on latest NOSH - 41,927
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 13.22 12.17 9.84 7.47 8.19 6.10 4.54 19.47%
EPS 0.50 0.13 0.15 0.14 0.44 -0.15 0.13 25.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1168 0.0993 0.0959 0.0932 0.0733 0.0664 0.0703 8.82%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 0.75 0.60 1.00 1.02 0.80 0.75 1.18 -
P/RPS 0.35 0.30 0.62 0.76 0.54 0.68 1.44 -20.98%
P/EPS 9.19 28.17 41.67 40.96 10.19 -26.98 49.58 -24.47%
EY 10.88 3.55 2.40 2.44 9.81 -3.71 2.02 32.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.37 0.64 0.61 0.61 0.63 0.93 -13.47%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 19/11/09 27/11/08 16/11/07 30/11/06 29/11/05 29/11/04 21/11/03 -
Price 1.00 0.60 1.02 1.12 0.73 0.80 1.00 -
P/RPS 0.46 0.30 0.63 0.83 0.49 0.73 1.22 -14.99%
P/EPS 12.25 28.17 42.50 44.98 9.30 -28.78 42.02 -18.55%
EY 8.16 3.55 2.35 2.22 10.75 -3.48 2.38 22.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.37 0.65 0.67 0.55 0.67 0.79 -6.72%

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