[HUAYANG] QoQ Annualized Quarter Result on 31-Mar-2005 [#4]

Stock
[HUAYANG] HUA YANG BHD
Announcement Date
26-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
31-Mar-2005 [#4]
Profit Trend
QoQ- 9.85%
YoY- 12.01%
Quarter Report
Latest QR
Upcoming QR
HUAYANG's Result
HUAYANG's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 102,118 110,490 97,064 106,598 94,373 96,450 87,912 10.47%
PBT 25,988 28,372 18,132 25,014 23,065 24,960 22,748 9.25%
Tax -6,789 -7,464 -3,904 -6,162 -5,904 -6,350 -5,992 8.65%
NP 19,198 20,908 14,228 18,852 17,161 18,610 16,756 9.46%
-
NP to SH 19,198 20,908 14,228 18,852 17,161 18,610 16,756 9.46%
-
Tax Rate 26.12% 26.31% 21.53% 24.63% 25.60% 25.44% 26.34% -
Total Cost 82,920 89,582 82,836 87,746 77,212 77,840 71,156 10.70%
-
Net Worth 170,988 155,730 153,086 161,065 146,351 142,724 141,435 13.44%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 3,599 - - 6,298 - - - -
Div Payout % 18.75% - - 33.41% - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 170,988 155,730 153,086 161,065 146,351 142,724 141,435 13.44%
NOSH 89,993 89,965 90,050 89,980 90,006 89,990 90,086 -0.06%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 18.80% 18.92% 14.66% 17.69% 18.18% 19.29% 19.06% -
ROE 11.23% 13.43% 9.29% 11.70% 11.73% 13.04% 11.85% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 113.47 122.81 107.79 118.47 104.85 107.18 97.59 10.54%
EPS 21.33 23.24 15.80 20.95 19.07 20.68 18.60 9.53%
DPS 4.00 0.00 0.00 7.00 0.00 0.00 0.00 -
NAPS 1.90 1.731 1.70 1.79 1.626 1.586 1.57 13.52%
Adjusted Per Share Value based on latest NOSH - 89,925
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 23.21 25.11 22.06 24.23 21.45 21.92 19.98 10.47%
EPS 4.36 4.75 3.23 4.28 3.90 4.23 3.81 9.37%
DPS 0.82 0.00 0.00 1.43 0.00 0.00 0.00 -
NAPS 0.3886 0.3539 0.3479 0.3661 0.3326 0.3244 0.3214 13.45%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.67 0.73 0.74 0.76 0.86 0.79 0.83 -
P/RPS 0.59 0.59 0.69 0.64 0.82 0.74 0.85 -21.55%
P/EPS 3.14 3.14 4.68 3.63 4.51 3.82 4.46 -20.80%
EY 31.84 31.84 21.35 27.57 22.17 26.18 22.41 26.30%
DY 5.97 0.00 0.00 9.21 0.00 0.00 0.00 -
P/NAPS 0.35 0.42 0.44 0.42 0.53 0.50 0.53 -24.10%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 20/02/06 11/11/05 03/08/05 26/05/05 21/02/05 25/11/04 21/07/04 -
Price 0.68 0.66 0.71 0.75 0.80 0.80 0.81 -
P/RPS 0.60 0.54 0.66 0.63 0.76 0.75 0.83 -19.40%
P/EPS 3.19 2.84 4.49 3.58 4.20 3.87 4.35 -18.63%
EY 31.37 35.21 22.25 27.93 23.83 25.85 22.96 23.05%
DY 5.88 0.00 0.00 9.33 0.00 0.00 0.00 -
P/NAPS 0.36 0.38 0.42 0.42 0.49 0.50 0.52 -21.68%

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