[HUAYANG] QoQ Annualized Quarter Result on 30-Sep-2006 [#2]

Stock
[HUAYANG] HUA YANG BHD
Announcement Date
06-Dec-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
30-Sep-2006 [#2]
Profit Trend
QoQ- -13.96%
YoY- -49.55%
Quarter Report
Latest QR
Upcoming QR
HUAYANG's Result
HUAYANG's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 32,932 63,504 57,968 58,790 75,752 101,628 102,118 -53.07%
PBT 2,512 12,490 12,305 13,760 17,180 24,952 25,988 -79.02%
Tax -904 -3,827 -3,070 -3,212 -4,920 -6,889 -6,789 -74.02%
NP 1,608 8,663 9,234 10,548 12,260 18,063 19,198 -80.94%
-
NP to SH 1,608 8,665 9,234 10,548 12,260 18,063 19,198 -80.94%
-
Tax Rate 35.99% 30.64% 24.95% 23.34% 28.64% 27.61% 26.12% -
Total Cost 31,324 54,841 48,733 48,242 63,492 83,565 82,920 -47.83%
-
Net Worth 177,773 178,179 176,298 174,599 176,170 172,771 170,988 2.63%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - - - 7,648 3,599 -
Div Payout % - - - - - 42.34% 18.75% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 177,773 178,179 176,298 174,599 176,170 172,771 170,988 2.63%
NOSH 89,333 89,989 89,948 89,999 89,882 89,985 89,993 -0.49%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 4.88% 13.64% 15.93% 17.94% 16.18% 17.77% 18.80% -
ROE 0.90% 4.86% 5.24% 6.04% 6.96% 10.45% 11.23% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 36.86 70.57 64.45 65.32 84.28 112.94 113.47 -52.84%
EPS 1.80 9.63 10.27 11.72 13.64 20.07 21.33 -80.84%
DPS 0.00 0.00 0.00 0.00 0.00 8.50 4.00 -
NAPS 1.99 1.98 1.96 1.94 1.96 1.92 1.90 3.14%
Adjusted Per Share Value based on latest NOSH - 89,837
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 7.48 14.43 13.17 13.36 17.22 23.10 23.21 -53.09%
EPS 0.37 1.97 2.10 2.40 2.79 4.11 4.36 -80.77%
DPS 0.00 0.00 0.00 0.00 0.00 1.74 0.82 -
NAPS 0.404 0.405 0.4007 0.3968 0.4004 0.3927 0.3886 2.63%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.78 0.76 0.71 0.69 0.68 0.70 0.67 -
P/RPS 2.12 1.08 1.10 1.06 0.81 0.62 0.59 135.14%
P/EPS 43.33 7.89 6.92 5.89 4.99 3.49 3.14 478.08%
EY 2.31 12.67 14.46 16.99 20.06 28.68 31.84 -82.68%
DY 0.00 0.00 0.00 0.00 0.00 12.14 5.97 -
P/NAPS 0.39 0.38 0.36 0.36 0.35 0.36 0.35 7.50%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 03/09/07 23/05/07 13/02/07 06/12/06 28/08/06 26/05/06 20/02/06 -
Price 0.84 0.75 0.70 0.70 0.75 0.71 0.68 -
P/RPS 2.28 1.06 1.09 1.07 0.89 0.63 0.60 144.10%
P/EPS 46.67 7.79 6.82 5.97 5.50 3.54 3.19 501.12%
EY 2.14 12.84 14.67 16.74 18.19 28.27 31.37 -83.38%
DY 0.00 0.00 0.00 0.00 0.00 11.97 5.88 -
P/NAPS 0.42 0.38 0.36 0.36 0.38 0.37 0.36 10.85%

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