[HUAYANG] QoQ Annualized Quarter Result on 30-Sep-2002 [#2]

Stock
[HUAYANG] HUA YANG BHD
Announcement Date
19-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
30-Sep-2002 [#2]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
HUAYANG's Result
HUAYANG's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 69,028 108,406 54,752 86,714 0 99,482 0 -
PBT 16,124 26,585 11,426 19,162 0 24,008 0 -
Tax -4,984 -8,415 -4,057 -6,564 0 -7,135 0 -
NP 11,140 18,170 7,369 12,598 0 16,873 0 -
-
NP to SH 11,140 18,170 7,369 12,598 0 16,873 0 -
-
Tax Rate 30.91% 31.65% 35.51% 34.26% - 29.72% - -
Total Cost 57,888 90,236 47,383 74,116 0 82,609 0 -
-
Net Worth 126,181 112,995 102,413 91,747 0 85,598 0 -
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - - - - - 15,423 - -
Div Payout % - - - - - 91.41% - -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 126,181 112,995 102,413 91,747 0 85,598 0 -
NOSH 90,129 82,478 80,010 77,099 77,116 77,116 0 -
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 16.14% 16.76% 13.46% 14.53% 0.00% 16.96% 0.00% -
ROE 8.83% 16.08% 7.20% 13.73% 0.00% 19.71% 0.00% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 76.59 131.44 68.43 112.47 0.00 129.00 0.00 -
EPS 12.36 22.03 9.21 16.34 0.00 21.88 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 20.00 0.00 -
NAPS 1.40 1.37 1.28 1.19 0.00 1.11 1.11 16.78%
Adjusted Per Share Value based on latest NOSH - 77,185
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 15.69 24.64 12.44 19.71 0.00 22.61 0.00 -
EPS 2.53 4.13 1.67 2.86 0.00 3.83 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 3.51 0.00 -
NAPS 0.2868 0.2568 0.2328 0.2085 0.00 0.1945 1.11 -59.53%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 - - - - -
Price 0.65 0.54 0.80 0.00 0.00 0.00 0.00 -
P/RPS 0.85 0.41 1.17 0.00 0.00 0.00 0.00 -
P/EPS 5.26 2.45 8.69 0.00 0.00 0.00 0.00 -
EY 19.02 40.80 11.51 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.39 0.63 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 18/08/03 23/05/03 27/01/03 19/11/02 - - - -
Price 0.77 0.63 0.73 0.00 0.00 0.00 0.00 -
P/RPS 1.01 0.48 1.07 0.00 0.00 0.00 0.00 -
P/EPS 6.23 2.86 7.93 0.00 0.00 0.00 0.00 -
EY 16.05 34.97 12.62 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.46 0.57 0.00 0.00 0.00 0.00 -

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