[HUAYANG] QoQ Annualized Quarter Result on 30-Sep-2005 [#2]

Stock
[HUAYANG] HUA YANG BHD
Announcement Date
11-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
30-Sep-2005 [#2]
Profit Trend
QoQ- 46.95%
YoY- 12.35%
Quarter Report
Latest QR
Upcoming QR
HUAYANG's Result
HUAYANG's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 75,752 101,628 102,118 110,490 97,064 106,598 94,373 -13.66%
PBT 17,180 24,952 25,988 28,372 18,132 25,014 23,065 -17.87%
Tax -4,920 -6,889 -6,789 -7,464 -3,904 -6,162 -5,904 -11.47%
NP 12,260 18,063 19,198 20,908 14,228 18,852 17,161 -20.13%
-
NP to SH 12,260 18,063 19,198 20,908 14,228 18,852 17,161 -20.13%
-
Tax Rate 28.64% 27.61% 26.12% 26.31% 21.53% 24.63% 25.60% -
Total Cost 63,492 83,565 82,920 89,582 82,836 87,746 77,212 -12.25%
-
Net Worth 176,170 172,771 170,988 155,730 153,086 161,065 146,351 13.19%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - 7,648 3,599 - - 6,298 - -
Div Payout % - 42.34% 18.75% - - 33.41% - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 176,170 172,771 170,988 155,730 153,086 161,065 146,351 13.19%
NOSH 89,882 89,985 89,993 89,965 90,050 89,980 90,006 -0.09%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 16.18% 17.77% 18.80% 18.92% 14.66% 17.69% 18.18% -
ROE 6.96% 10.45% 11.23% 13.43% 9.29% 11.70% 11.73% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 84.28 112.94 113.47 122.81 107.79 118.47 104.85 -13.58%
EPS 13.64 20.07 21.33 23.24 15.80 20.95 19.07 -20.07%
DPS 0.00 8.50 4.00 0.00 0.00 7.00 0.00 -
NAPS 1.96 1.92 1.90 1.731 1.70 1.79 1.626 13.30%
Adjusted Per Share Value based on latest NOSH - 90,039
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 17.22 23.10 23.21 25.11 22.06 24.23 21.45 -13.65%
EPS 2.79 4.11 4.36 4.75 3.23 4.28 3.90 -20.06%
DPS 0.00 1.74 0.82 0.00 0.00 1.43 0.00 -
NAPS 0.4004 0.3927 0.3886 0.3539 0.3479 0.3661 0.3326 13.20%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.68 0.70 0.67 0.73 0.74 0.76 0.86 -
P/RPS 0.81 0.62 0.59 0.59 0.69 0.64 0.82 -0.81%
P/EPS 4.99 3.49 3.14 3.14 4.68 3.63 4.51 6.99%
EY 20.06 28.68 31.84 31.84 21.35 27.57 22.17 -6.46%
DY 0.00 12.14 5.97 0.00 0.00 9.21 0.00 -
P/NAPS 0.35 0.36 0.35 0.42 0.44 0.42 0.53 -24.22%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 28/08/06 26/05/06 20/02/06 11/11/05 03/08/05 26/05/05 21/02/05 -
Price 0.75 0.71 0.68 0.66 0.71 0.75 0.80 -
P/RPS 0.89 0.63 0.60 0.54 0.66 0.63 0.76 11.13%
P/EPS 5.50 3.54 3.19 2.84 4.49 3.58 4.20 19.75%
EY 18.19 28.27 31.37 35.21 22.25 27.93 23.83 -16.51%
DY 0.00 11.97 5.88 0.00 0.00 9.33 0.00 -
P/NAPS 0.38 0.37 0.36 0.38 0.42 0.42 0.49 -15.62%

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