[HUAYANG] QoQ Annualized Quarter Result on 31-Dec-2003 [#3]

Stock
[HUAYANG] HUA YANG BHD
Announcement Date
09-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Dec-2003 [#3]
Profit Trend
QoQ- 23.38%
YoY- 126.19%
Quarter Report
Latest QR
Upcoming QR
HUAYANG's Result
HUAYANG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 96,450 87,912 86,250 83,384 74,242 69,028 108,406 -7.47%
PBT 24,960 22,748 23,370 23,265 18,774 16,124 26,585 -4.10%
Tax -6,350 -5,992 -6,539 -6,597 -5,264 -4,984 -8,415 -17.07%
NP 18,610 16,756 16,831 16,668 13,510 11,140 18,170 1.60%
-
NP to SH 18,610 16,756 16,831 16,668 13,510 11,140 18,170 1.60%
-
Tax Rate 25.44% 26.34% 27.98% 28.36% 28.04% 30.91% 31.65% -
Total Cost 77,840 71,156 69,419 66,716 60,732 57,888 90,236 -9.35%
-
Net Worth 142,724 141,435 134,130 131,399 125,565 126,181 112,995 16.79%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - 4,501 - - - - -
Div Payout % - - 26.74% - - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 142,724 141,435 134,130 131,399 125,565 126,181 112,995 16.79%
NOSH 89,990 90,086 90,020 89,999 89,946 90,129 82,478 5.96%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 19.29% 19.06% 19.51% 19.99% 18.20% 16.14% 16.76% -
ROE 13.04% 11.85% 12.55% 12.68% 10.76% 8.83% 16.08% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 107.18 97.59 95.81 92.65 82.54 76.59 131.44 -12.68%
EPS 20.68 18.60 18.70 18.52 15.02 12.36 22.03 -4.11%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 0.00 -
NAPS 1.586 1.57 1.49 1.46 1.396 1.40 1.37 10.22%
Adjusted Per Share Value based on latest NOSH - 90,062
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 21.92 19.98 19.60 18.95 16.87 15.69 24.64 -7.48%
EPS 4.23 3.81 3.83 3.79 3.07 2.53 4.13 1.60%
DPS 0.00 0.00 1.02 0.00 0.00 0.00 0.00 -
NAPS 0.3244 0.3214 0.3048 0.2986 0.2854 0.2868 0.2568 16.80%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 0.79 0.83 0.92 0.89 0.87 0.65 0.54 -
P/RPS 0.74 0.85 0.96 0.96 1.05 0.85 0.41 48.08%
P/EPS 3.82 4.46 4.92 4.81 5.79 5.26 2.45 34.35%
EY 26.18 22.41 20.32 20.81 17.26 19.02 40.80 -25.54%
DY 0.00 0.00 5.43 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.53 0.62 0.61 0.62 0.46 0.39 17.96%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 25/11/04 21/07/04 24/05/04 09/02/04 21/11/03 18/08/03 23/05/03 -
Price 0.80 0.81 0.80 0.90 0.90 0.77 0.63 -
P/RPS 0.75 0.83 0.83 0.97 1.09 1.01 0.48 34.54%
P/EPS 3.87 4.35 4.28 4.86 5.99 6.23 2.86 22.27%
EY 25.85 22.96 23.37 20.58 16.69 16.05 34.97 -18.20%
DY 0.00 0.00 6.25 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.52 0.54 0.62 0.64 0.55 0.46 5.70%

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