[LAYHONG] YoY TTM Result on 31-Mar-2007 [#4]

Stock
[LAYHONG] LAY HONG BHD
Announcement Date
31-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
31-Mar-2007 [#4]
Profit Trend
QoQ- -15.01%
YoY- -78.85%
Quarter Report
Latest QR
Upcoming QR
LAYHONG's Result
LAYHONG's Financial Summary
View:
Show?
TTM Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 388,616 350,546 317,523 232,746 226,597 175,748 129,798 20.04%
PBT 15,193 11,774 5,123 2,358 10,235 -3,811 -3,288 -
Tax -2,378 -758 -409 -384 -3,046 712 2,219 -
NP 12,815 11,016 4,714 1,974 7,189 -3,099 -1,069 -
-
NP to SH 10,326 7,087 1,400 1,404 6,637 -3,099 -1,069 -
-
Tax Rate 15.65% 6.44% 7.98% 16.28% 29.76% - - -
Total Cost 375,801 339,530 312,809 230,772 219,408 178,847 130,867 19.21%
-
Net Worth 92,532 46,239 46,400 74,036 57,787 49,380 49,908 10.83%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div - - - - - - 406 -
Div Payout % - - - - - - 0.00% -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 92,532 46,239 46,400 74,036 57,787 49,380 49,908 10.83%
NOSH 46,238 46,239 46,400 46,209 42,064 41,972 41,967 1.62%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 3.30% 3.14% 1.48% 0.85% 3.17% -1.76% -0.82% -
ROE 11.16% 15.33% 3.02% 1.90% 11.49% -6.28% -2.14% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 840.46 758.11 684.32 503.68 538.70 418.73 309.28 18.12%
EPS 22.33 15.33 3.02 3.04 15.78 -7.38 -2.55 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.97 -
NAPS 2.0012 1.00 1.00 1.6022 1.3738 1.1765 1.1892 9.05%
Adjusted Per Share Value based on latest NOSH - 46,209
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 51.38 46.35 41.98 30.77 29.96 23.24 17.16 20.04%
EPS 1.37 0.94 0.19 0.19 0.88 -0.41 -0.14 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.05 -
NAPS 0.1223 0.0611 0.0613 0.0979 0.0764 0.0653 0.066 10.82%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 0.90 0.80 0.80 1.05 0.69 0.79 0.90 -
P/RPS 0.11 0.11 0.12 0.21 0.13 0.19 0.29 -14.91%
P/EPS 4.03 5.22 26.51 34.56 4.37 -10.70 -35.33 -
EY 24.81 19.16 3.77 2.89 22.87 -9.35 -2.83 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.08 -
P/NAPS 0.45 0.80 0.80 0.66 0.50 0.67 0.76 -8.36%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/05/10 27/05/09 04/06/08 31/05/07 30/05/06 27/05/05 28/05/04 -
Price 0.82 0.68 0.85 0.94 0.88 0.68 0.92 -
P/RPS 0.10 0.09 0.12 0.19 0.16 0.16 0.30 -16.72%
P/EPS 3.67 4.44 28.17 30.94 5.58 -9.21 -36.12 -
EY 27.23 22.54 3.55 3.23 17.93 -10.86 -2.77 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.05 -
P/NAPS 0.41 0.68 0.85 0.59 0.64 0.58 0.77 -9.96%

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