[HUAYANG] QoQ Cumulative Quarter Result on 30-Jun-2003 [#1]

Stock
[HUAYANG] HUA YANG BHD
Announcement Date
18-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Jun-2003 [#1]
Profit Trend
QoQ- -84.67%
YoY--%
Quarter Report
Latest QR
Upcoming QR
HUAYANG's Result
HUAYANG's Financial Summary
View:
Show?
Cumulative Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 86,250 62,538 37,121 17,257 108,406 54,752 43,357 58.10%
PBT 23,370 17,449 9,387 4,031 26,585 11,426 9,581 81.10%
Tax -6,539 -4,948 -2,632 -1,246 -8,415 -4,057 -3,282 58.27%
NP 16,831 12,501 6,755 2,785 18,170 7,369 6,299 92.44%
-
NP to SH 16,831 12,501 6,755 2,785 18,170 7,369 6,299 92.44%
-
Tax Rate 27.98% 28.36% 28.04% 30.91% 31.65% 35.51% 34.26% -
Total Cost 69,419 50,037 30,366 14,472 90,236 47,383 37,058 51.90%
-
Net Worth 134,130 131,399 125,565 126,181 112,995 102,413 91,747 28.78%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div 4,501 - - - - - - -
Div Payout % 26.74% - - - - - - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 134,130 131,399 125,565 126,181 112,995 102,413 91,747 28.78%
NOSH 90,020 89,999 89,946 90,129 82,478 80,010 77,099 10.87%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 19.51% 19.99% 18.20% 16.14% 16.76% 13.46% 14.53% -
ROE 12.55% 9.51% 5.38% 2.21% 16.08% 7.20% 6.87% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 95.81 69.49 41.27 19.15 131.44 68.43 56.24 42.59%
EPS 18.70 13.89 7.51 3.09 22.03 9.21 8.17 73.59%
DPS 5.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.49 1.46 1.396 1.40 1.37 1.28 1.19 16.15%
Adjusted Per Share Value based on latest NOSH - 90,129
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 19.60 14.21 8.44 3.92 24.64 12.44 9.85 58.13%
EPS 3.83 2.84 1.54 0.63 4.13 1.67 1.43 92.74%
DPS 1.02 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3048 0.2986 0.2854 0.2868 0.2568 0.2328 0.2085 28.77%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 - -
Price 0.92 0.89 0.87 0.65 0.54 0.80 0.00 -
P/RPS 0.96 1.28 2.11 3.39 0.41 1.17 0.00 -
P/EPS 4.92 6.41 11.58 21.04 2.45 8.69 0.00 -
EY 20.32 15.61 8.63 4.75 40.80 11.51 0.00 -
DY 5.43 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.61 0.62 0.46 0.39 0.63 0.00 -
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 24/05/04 09/02/04 21/11/03 18/08/03 23/05/03 27/01/03 19/11/02 -
Price 0.80 0.90 0.90 0.77 0.63 0.73 0.00 -
P/RPS 0.83 1.30 2.18 4.02 0.48 1.07 0.00 -
P/EPS 4.28 6.48 11.98 24.92 2.86 7.93 0.00 -
EY 23.37 15.43 8.34 4.01 34.97 12.62 0.00 -
DY 6.25 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.62 0.64 0.55 0.46 0.57 0.00 -

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