[LAYHONG] YoY 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- -132.48%
YoY- -4547.54%
Quarter Report
Latest QR
Upcoming QR
LAYHONG's Result
LAYHONG's Financial Summary
View:
Show?
Quarter Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 94,959 63,258 53,041 40,399 32,333 25,201 20,670 28.91%
PBT 5,651 516 3,053 -3,910 216 350 22 152.01%
Tax -1,241 -184 -863 1,197 -155 -123 253 -
NP 4,410 332 2,190 -2,713 61 227 275 58.76%
-
NP to SH 2,526 147 1,792 -2,713 61 227 275 44.69%
-
Tax Rate 21.96% 35.66% 28.27% - 71.76% 35.14% -1,150.00% -
Total Cost 90,549 62,926 50,851 43,112 32,272 24,974 20,395 28.18%
-
Net Worth 75,164 72,283 65,523 47,574 51,601 47,341 42,118 10.12%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div - - - - 406 405 - -
Div Payout % - - - - 666.67% 178.57% - -
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 75,164 72,283 65,523 47,574 51,601 47,341 42,118 10.12%
NOSH 46,263 44,545 41,967 41,996 40,666 40,535 17,515 17.56%
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 4.64% 0.52% 4.13% -6.72% 0.19% 0.90% 1.33% -
ROE 3.36% 0.20% 2.73% -5.70% 0.12% 0.48% 0.65% -
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 205.26 142.01 126.39 96.20 79.51 62.17 118.01 9.65%
EPS 5.46 0.33 4.27 -6.46 0.15 0.56 1.57 23.07%
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 12.53 8.35 7.00 5.33 4.27 3.33 2.73 28.89%
EPS 0.33 0.02 0.24 -0.36 0.01 0.03 0.04 42.12%
DPS 0.00 0.00 0.00 0.00 0.05 0.05 0.00 -
NAPS 0.0992 0.0954 0.0865 0.0628 0.0681 0.0625 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 0.47 0.75 0.70 0.91 1.36 1.53 2.20 -22.67%
P/EPS 17.58 321.21 20.61 -13.62 720.00 169.64 165.61 -31.17%
EY 5.69 0.31 4.85 -7.34 0.14 0.59 0.60 45.46%
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 0.30 0.77 0.67 0.72 1.26 1.51 1.86 -26.21%
P/EPS 11.36 333.33 19.91 -10.68 666.67 167.86 140.13 -34.20%
EY 8.81 0.30 5.02 -9.36 0.15 0.60 0.71 52.12%
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