[LAYHONG] YoY TTM Result on 31-Mar-2004 [#4]

Stock
[LAYHONG] LAY HONG BHD
Announcement Date
28-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Mar-2004 [#4]
Profit Trend
QoQ- -124.14%
YoY- -200.38%
Quarter Report
Latest QR
Upcoming QR
LAYHONG's Result
LAYHONG's Financial Summary
View:
Show?
TTM Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 232,746 226,597 175,748 129,798 96,527 81,343 77,140 20.19%
PBT 2,358 10,235 -3,811 -3,288 1,404 1,256 1,261 10.99%
Tax -384 -3,046 712 2,219 -339 -96 87 -
NP 1,974 7,189 -3,099 -1,069 1,065 1,160 1,348 6.56%
-
NP to SH 1,404 6,637 -3,099 -1,069 1,065 1,160 250 33.30%
-
Tax Rate 16.28% 29.76% - - 24.15% 7.64% -6.90% -
Total Cost 230,772 219,408 178,847 130,867 95,462 80,183 75,792 20.38%
-
Net Worth 74,036 57,787 49,380 49,908 50,158 42,376 41,407 10.16%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div - - - 406 405 - - -
Div Payout % - - - 0.00% 38.06% - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 74,036 57,787 49,380 49,908 50,158 42,376 41,407 10.16%
NOSH 46,209 42,064 41,972 41,967 40,460 17,463 17,486 17.57%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 0.85% 3.17% -1.76% -0.82% 1.10% 1.43% 1.75% -
ROE 1.90% 11.49% -6.28% -2.14% 2.12% 2.74% 0.60% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 503.68 538.70 418.73 309.28 238.57 465.79 441.15 2.23%
EPS 3.04 15.78 -7.38 -2.55 2.63 6.64 1.43 13.38%
DPS 0.00 0.00 0.00 0.97 1.00 0.00 0.00 -
NAPS 1.6022 1.3738 1.1765 1.1892 1.2397 2.4266 2.368 -6.30%
Adjusted Per Share Value based on latest NOSH - 41,967
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 30.77 29.96 23.24 17.16 12.76 10.76 10.20 20.19%
EPS 0.19 0.88 -0.41 -0.14 0.14 0.15 0.03 36.00%
DPS 0.00 0.00 0.00 0.05 0.05 0.00 0.00 -
NAPS 0.0979 0.0764 0.0653 0.066 0.0663 0.056 0.0547 10.18%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 1.05 0.69 0.79 0.90 0.77 2.71 2.00 -
P/RPS 0.21 0.13 0.19 0.29 0.32 0.58 0.45 -11.92%
P/EPS 34.56 4.37 -10.70 -35.33 29.25 40.80 139.89 -20.77%
EY 2.89 22.87 -9.35 -2.83 3.42 2.45 0.71 26.34%
DY 0.00 0.00 0.00 1.08 1.30 0.00 0.00 -
P/NAPS 0.66 0.50 0.67 0.76 0.62 1.12 0.84 -3.93%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 31/05/07 30/05/06 27/05/05 28/05/04 30/05/03 20/05/02 30/05/01 -
Price 0.94 0.88 0.68 0.92 0.90 1.45 1.75 -
P/RPS 0.19 0.16 0.16 0.30 0.38 0.31 0.40 -11.66%
P/EPS 30.94 5.58 -9.21 -36.12 34.19 21.83 122.40 -20.47%
EY 3.23 17.93 -10.86 -2.77 2.92 4.58 0.82 25.65%
DY 0.00 0.00 0.00 1.05 1.11 0.00 0.00 -
P/NAPS 0.59 0.64 0.58 0.77 0.73 0.60 0.74 -3.70%

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