[HUAYANG] QoQ Annualized Quarter Result on 31-Dec-2004 [#3]

Stock
[HUAYANG] HUA YANG BHD
Announcement Date
21-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
31-Dec-2004 [#3]
Profit Trend
QoQ- -7.78%
YoY- 2.96%
Quarter Report
Latest QR
Upcoming QR
HUAYANG's Result
HUAYANG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 110,490 97,064 106,598 94,373 96,450 87,912 86,250 17.93%
PBT 28,372 18,132 25,014 23,065 24,960 22,748 23,370 13.78%
Tax -7,464 -3,904 -6,162 -5,904 -6,350 -5,992 -6,539 9.21%
NP 20,908 14,228 18,852 17,161 18,610 16,756 16,831 15.54%
-
NP to SH 20,908 14,228 18,852 17,161 18,610 16,756 16,831 15.54%
-
Tax Rate 26.31% 21.53% 24.63% 25.60% 25.44% 26.34% 27.98% -
Total Cost 89,582 82,836 87,746 77,212 77,840 71,156 69,419 18.51%
-
Net Worth 155,730 153,086 161,065 146,351 142,724 141,435 134,130 10.45%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - 6,298 - - - 4,501 -
Div Payout % - - 33.41% - - - 26.74% -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 155,730 153,086 161,065 146,351 142,724 141,435 134,130 10.45%
NOSH 89,965 90,050 89,980 90,006 89,990 90,086 90,020 -0.04%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 18.92% 14.66% 17.69% 18.18% 19.29% 19.06% 19.51% -
ROE 13.43% 9.29% 11.70% 11.73% 13.04% 11.85% 12.55% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 122.81 107.79 118.47 104.85 107.18 97.59 95.81 17.98%
EPS 23.24 15.80 20.95 19.07 20.68 18.60 18.70 15.57%
DPS 0.00 0.00 7.00 0.00 0.00 0.00 5.00 -
NAPS 1.731 1.70 1.79 1.626 1.586 1.57 1.49 10.50%
Adjusted Per Share Value based on latest NOSH - 90,050
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 25.11 22.06 24.23 21.45 21.92 19.98 19.60 17.94%
EPS 4.75 3.23 4.28 3.90 4.23 3.81 3.83 15.41%
DPS 0.00 0.00 1.43 0.00 0.00 0.00 1.02 -
NAPS 0.3539 0.3479 0.3661 0.3326 0.3244 0.3214 0.3048 10.45%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.73 0.74 0.76 0.86 0.79 0.83 0.92 -
P/RPS 0.59 0.69 0.64 0.82 0.74 0.85 0.96 -27.69%
P/EPS 3.14 4.68 3.63 4.51 3.82 4.46 4.92 -25.85%
EY 31.84 21.35 27.57 22.17 26.18 22.41 20.32 34.86%
DY 0.00 0.00 9.21 0.00 0.00 0.00 5.43 -
P/NAPS 0.42 0.44 0.42 0.53 0.50 0.53 0.62 -22.84%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 11/11/05 03/08/05 26/05/05 21/02/05 25/11/04 21/07/04 24/05/04 -
Price 0.66 0.71 0.75 0.80 0.80 0.81 0.80 -
P/RPS 0.54 0.66 0.63 0.76 0.75 0.83 0.83 -24.89%
P/EPS 2.84 4.49 3.58 4.20 3.87 4.35 4.28 -23.90%
EY 35.21 22.25 27.93 23.83 25.85 22.96 23.37 31.39%
DY 0.00 0.00 9.33 0.00 0.00 0.00 6.25 -
P/NAPS 0.38 0.42 0.42 0.49 0.50 0.52 0.54 -20.86%

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