[LAYHONG] YoY TTM Result on 30-Sep-2002 [#2]

Stock
[LAYHONG] LAY HONG BHD
Announcement Date
28-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
30-Sep-2002 [#2]
Profit Trend
QoQ- -311.38%
YoY- -186.01%
Quarter Report
Latest QR
Upcoming QR
LAYHONG's Result
LAYHONG's Financial Summary
View:
Show?
TTM Result
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Revenue 218,052 149,440 114,479 84,436 80,206 74,187 20,146 -2.50%
PBT 10,124 -8,040 5,009 -1,242 2,180 1,734 2,197 -1.61%
Tax -3,711 3,391 -414 -276 -415 92 -563 -1.98%
NP 6,413 -4,649 4,595 -1,518 1,765 1,826 1,634 -1.44%
-
NP to SH 5,114 -4,649 4,595 -1,518 1,765 728 1,634 -1.20%
-
Tax Rate 36.66% - 8.27% - 19.04% -5.31% 25.63% -
Total Cost 211,639 154,089 109,884 85,954 78,441 72,361 18,512 -2.55%
-
Net Worth 55,498 50,239 53,226 46,640 41,831 40,167 41,245 -0.31%
Dividend
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Div - 406 405 - - 1,748 - -
Div Payout % - 0.00% 8.82% - - 240.18% - -
Equity
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Net Worth 55,498 50,239 53,226 46,640 41,831 40,167 41,245 -0.31%
NOSH 42,012 41,978 42,016 33,452 17,521 17,511 17,569 -0.92%
Ratio Analysis
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
NP Margin 2.94% -3.11% 4.01% -1.80% 2.20% 2.46% 8.11% -
ROE 9.21% -9.25% 8.63% -3.25% 4.22% 1.81% 3.96% -
Per Share
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 519.01 355.99 272.46 252.40 457.75 423.64 114.66 -1.59%
EPS 12.17 -11.07 10.94 -4.54 10.07 4.16 9.30 -0.28%
DPS 0.00 0.97 0.96 0.00 0.00 10.00 0.00 -
NAPS 1.321 1.1968 1.2668 1.3942 2.3874 2.2937 2.3475 0.61%
Adjusted Per Share Value based on latest NOSH - 33,452
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 28.81 19.75 15.13 11.16 10.60 9.80 2.66 -2.50%
EPS 0.68 -0.61 0.61 -0.20 0.23 0.10 0.22 -1.19%
DPS 0.00 0.05 0.05 0.00 0.00 0.23 0.00 -
NAPS 0.0733 0.0664 0.0703 0.0616 0.0553 0.0531 0.0545 -0.31%
Price Multiplier on Financial Quarter End Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 - -
Price 0.80 0.75 1.18 1.13 1.98 3.20 0.00 -
P/RPS 0.15 0.21 0.43 0.45 0.43 0.76 0.00 -100.00%
P/EPS 6.57 -6.77 10.79 -24.90 19.66 76.98 0.00 -100.00%
EY 15.22 -14.77 9.27 -4.02 5.09 1.30 0.00 -100.00%
DY 0.00 1.29 0.82 0.00 0.00 3.13 0.00 -
P/NAPS 0.61 0.63 0.93 0.81 0.83 1.40 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 29/11/05 29/11/04 21/11/03 28/11/02 23/11/01 15/11/00 - -
Price 0.73 0.80 1.00 1.15 2.30 3.00 0.00 -
P/RPS 0.14 0.22 0.37 0.46 0.50 0.71 0.00 -100.00%
P/EPS 6.00 -7.22 9.14 -25.34 22.83 72.16 0.00 -100.00%
EY 16.67 -13.84 10.94 -3.95 4.38 1.39 0.00 -100.00%
DY 0.00 1.21 0.96 0.00 0.00 3.33 0.00 -
P/NAPS 0.55 0.67 0.79 0.82 0.96 1.31 0.00 -100.00%

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