[HUAYANG] QoQ Annualized Quarter Result on 30-Sep-2003 [#2]

Stock
[HUAYANG] HUA YANG BHD
Announcement Date
21-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Sep-2003 [#2]
Profit Trend
QoQ- 21.27%
YoY- 7.24%
Quarter Report
Latest QR
Upcoming QR
HUAYANG's Result
HUAYANG's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 87,912 86,250 83,384 74,242 69,028 108,406 54,752 37.15%
PBT 22,748 23,370 23,265 18,774 16,124 26,585 11,426 58.32%
Tax -5,992 -6,539 -6,597 -5,264 -4,984 -8,415 -4,057 29.72%
NP 16,756 16,831 16,668 13,510 11,140 18,170 7,369 73.00%
-
NP to SH 16,756 16,831 16,668 13,510 11,140 18,170 7,369 73.00%
-
Tax Rate 26.34% 27.98% 28.36% 28.04% 30.91% 31.65% 35.51% -
Total Cost 71,156 69,419 66,716 60,732 57,888 90,236 47,383 31.16%
-
Net Worth 141,435 134,130 131,399 125,565 126,181 112,995 102,413 24.03%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - 4,501 - - - - - -
Div Payout % - 26.74% - - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 141,435 134,130 131,399 125,565 126,181 112,995 102,413 24.03%
NOSH 90,086 90,020 89,999 89,946 90,129 82,478 80,010 8.23%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 19.06% 19.51% 19.99% 18.20% 16.14% 16.76% 13.46% -
ROE 11.85% 12.55% 12.68% 10.76% 8.83% 16.08% 7.20% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 97.59 95.81 92.65 82.54 76.59 131.44 68.43 26.72%
EPS 18.60 18.70 18.52 15.02 12.36 22.03 9.21 59.84%
DPS 0.00 5.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.57 1.49 1.46 1.396 1.40 1.37 1.28 14.59%
Adjusted Per Share Value based on latest NOSH - 90,022
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 19.98 19.60 18.95 16.87 15.69 24.64 12.44 37.18%
EPS 3.81 3.83 3.79 3.07 2.53 4.13 1.67 73.38%
DPS 0.00 1.02 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3214 0.3048 0.2986 0.2854 0.2868 0.2568 0.2328 24.01%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 0.83 0.92 0.89 0.87 0.65 0.54 0.80 -
P/RPS 0.85 0.96 0.96 1.05 0.85 0.41 1.17 -19.20%
P/EPS 4.46 4.92 4.81 5.79 5.26 2.45 8.69 -35.92%
EY 22.41 20.32 20.81 17.26 19.02 40.80 11.51 55.98%
DY 0.00 5.43 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.62 0.61 0.62 0.46 0.39 0.63 -10.89%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 21/07/04 24/05/04 09/02/04 21/11/03 18/08/03 23/05/03 27/01/03 -
Price 0.81 0.80 0.90 0.90 0.77 0.63 0.73 -
P/RPS 0.83 0.83 0.97 1.09 1.01 0.48 1.07 -15.58%
P/EPS 4.35 4.28 4.86 5.99 6.23 2.86 7.93 -33.01%
EY 22.96 23.37 20.58 16.69 16.05 34.97 12.62 49.08%
DY 0.00 6.25 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.54 0.62 0.64 0.55 0.46 0.57 -5.94%

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