[HUAYANG] QoQ Annualized Quarter Result on 31-Dec-2005 [#3]

Stock
[HUAYANG] HUA YANG BHD
Announcement Date
20-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
31-Dec-2005 [#3]
Profit Trend
QoQ- -8.18%
YoY- 11.87%
Quarter Report
Latest QR
Upcoming QR
HUAYANG's Result
HUAYANG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 58,790 75,752 101,628 102,118 110,490 97,064 106,598 -32.72%
PBT 13,760 17,180 24,952 25,988 28,372 18,132 25,014 -32.83%
Tax -3,212 -4,920 -6,889 -6,789 -7,464 -3,904 -6,162 -35.20%
NP 10,548 12,260 18,063 19,198 20,908 14,228 18,852 -32.07%
-
NP to SH 10,548 12,260 18,063 19,198 20,908 14,228 18,852 -32.07%
-
Tax Rate 23.34% 28.64% 27.61% 26.12% 26.31% 21.53% 24.63% -
Total Cost 48,242 63,492 83,565 82,920 89,582 82,836 87,746 -32.86%
-
Net Worth 174,599 176,170 172,771 170,988 155,730 153,086 161,065 5.52%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - 7,648 3,599 - - 6,298 -
Div Payout % - - 42.34% 18.75% - - 33.41% -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 174,599 176,170 172,771 170,988 155,730 153,086 161,065 5.52%
NOSH 89,999 89,882 89,985 89,993 89,965 90,050 89,980 0.01%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 17.94% 16.18% 17.77% 18.80% 18.92% 14.66% 17.69% -
ROE 6.04% 6.96% 10.45% 11.23% 13.43% 9.29% 11.70% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 65.32 84.28 112.94 113.47 122.81 107.79 118.47 -32.73%
EPS 11.72 13.64 20.07 21.33 23.24 15.80 20.95 -32.08%
DPS 0.00 0.00 8.50 4.00 0.00 0.00 7.00 -
NAPS 1.94 1.96 1.92 1.90 1.731 1.70 1.79 5.50%
Adjusted Per Share Value based on latest NOSH - 90,068
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 13.36 17.22 23.10 23.21 25.11 22.06 24.23 -32.73%
EPS 2.40 2.79 4.11 4.36 4.75 3.23 4.28 -31.97%
DPS 0.00 0.00 1.74 0.82 0.00 0.00 1.43 -
NAPS 0.3968 0.4004 0.3927 0.3886 0.3539 0.3479 0.3661 5.50%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.69 0.68 0.70 0.67 0.73 0.74 0.76 -
P/RPS 1.06 0.81 0.62 0.59 0.59 0.69 0.64 39.94%
P/EPS 5.89 4.99 3.49 3.14 3.14 4.68 3.63 38.04%
EY 16.99 20.06 28.68 31.84 31.84 21.35 27.57 -27.56%
DY 0.00 0.00 12.14 5.97 0.00 0.00 9.21 -
P/NAPS 0.36 0.35 0.36 0.35 0.42 0.44 0.42 -9.75%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 06/12/06 28/08/06 26/05/06 20/02/06 11/11/05 03/08/05 26/05/05 -
Price 0.70 0.75 0.71 0.68 0.66 0.71 0.75 -
P/RPS 1.07 0.89 0.63 0.60 0.54 0.66 0.63 42.30%
P/EPS 5.97 5.50 3.54 3.19 2.84 4.49 3.58 40.58%
EY 16.74 18.19 28.27 31.37 35.21 22.25 27.93 -28.89%
DY 0.00 0.00 11.97 5.88 0.00 0.00 9.33 -
P/NAPS 0.36 0.38 0.37 0.36 0.38 0.42 0.42 -9.75%

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