[HUAYANG] QoQ Annualized Quarter Result on 31-Dec-2007 [#3]

Stock
[HUAYANG] HUA YANG BHD
Announcement Date
22-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
31-Dec-2007 [#3]
Profit Trend
QoQ- 36.52%
YoY- -33.21%
Quarter Report
Latest QR
Upcoming QR
HUAYANG's Result
HUAYANG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 96,230 80,364 59,933 48,514 43,032 32,932 63,504 31.82%
PBT 11,166 9,896 8,815 8,668 6,174 2,512 12,490 -7.17%
Tax -3,014 -2,908 -2,240 -2,500 -1,656 -904 -3,827 -14.68%
NP 8,152 6,988 6,575 6,168 4,518 1,608 8,663 -3.96%
-
NP to SH 8,210 7,056 6,575 6,168 4,518 1,608 8,665 -3.52%
-
Tax Rate 26.99% 29.39% 25.41% 28.84% 26.82% 35.99% 30.64% -
Total Cost 88,078 73,376 53,358 42,346 38,514 31,324 54,841 37.02%
-
Net Worth 184,544 183,599 177,352 180,038 177,300 177,773 178,179 2.36%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - 2,250 - - - - -
Div Payout % - - 34.23% - - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 184,544 183,599 177,352 180,038 177,300 177,773 178,179 2.36%
NOSH 90,021 89,999 90,026 90,019 90,000 89,333 89,989 0.02%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 8.47% 8.70% 10.97% 12.71% 10.50% 4.88% 13.64% -
ROE 4.45% 3.84% 3.71% 3.43% 2.55% 0.90% 4.86% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 106.90 89.29 66.57 53.89 47.81 36.86 70.57 31.79%
EPS 9.12 7.84 7.31 6.85 5.02 1.80 9.63 -3.55%
DPS 0.00 0.00 2.50 0.00 0.00 0.00 0.00 -
NAPS 2.05 2.04 1.97 2.00 1.97 1.99 1.98 2.33%
Adjusted Per Share Value based on latest NOSH - 90,038
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 21.87 18.26 13.62 11.03 9.78 7.48 14.43 31.84%
EPS 1.87 1.60 1.49 1.40 1.03 0.37 1.97 -3.40%
DPS 0.00 0.00 0.51 0.00 0.00 0.00 0.00 -
NAPS 0.4194 0.4173 0.4031 0.4092 0.403 0.404 0.405 2.35%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.39 0.75 0.60 0.71 0.75 0.78 0.76 -
P/RPS 0.36 0.84 0.90 1.32 1.57 2.12 1.08 -51.82%
P/EPS 4.28 9.57 8.22 10.36 14.94 43.33 7.89 -33.41%
EY 23.38 10.45 12.17 9.65 6.69 2.31 12.67 50.27%
DY 0.00 0.00 4.17 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.37 0.30 0.36 0.38 0.39 0.38 -36.92%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 17/11/08 25/08/08 23/05/08 22/02/08 26/11/07 03/09/07 23/05/07 -
Price 0.60 0.56 0.58 0.64 0.75 0.84 0.75 -
P/RPS 0.56 0.63 0.87 1.19 1.57 2.28 1.06 -34.57%
P/EPS 6.58 7.14 7.94 9.34 14.94 46.67 7.79 -10.61%
EY 15.20 14.00 12.59 10.71 6.69 2.14 12.84 11.87%
DY 0.00 0.00 4.31 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.27 0.29 0.32 0.38 0.42 0.38 -16.44%

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