[HUAYANG] QoQ Cumulative Quarter Result on 30-Jun-2005 [#1]

Stock
[HUAYANG] HUA YANG BHD
Announcement Date
03-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
30-Jun-2005 [#1]
Profit Trend
QoQ- -81.13%
YoY- -15.09%
Quarter Report
Latest QR
Upcoming QR
HUAYANG's Result
HUAYANG's Financial Summary
View:
Show?
Cumulative Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 101,628 76,589 55,245 24,266 106,598 70,780 48,225 64.44%
PBT 24,952 19,491 14,186 4,533 25,014 17,299 12,480 58.77%
Tax -6,889 -5,092 -3,732 -976 -6,162 -4,428 -3,175 67.67%
NP 18,063 14,399 10,454 3,557 18,852 12,871 9,305 55.67%
-
NP to SH 18,063 14,399 10,454 3,557 18,852 12,871 9,305 55.67%
-
Tax Rate 27.61% 26.12% 26.31% 21.53% 24.63% 25.60% 25.44% -
Total Cost 83,565 62,190 44,791 20,709 87,746 57,909 38,920 66.50%
-
Net Worth 172,771 170,988 155,730 153,086 161,065 146,351 142,724 13.59%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div 7,648 2,699 - - 6,298 - - -
Div Payout % 42.34% 18.75% - - 33.41% - - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 172,771 170,988 155,730 153,086 161,065 146,351 142,724 13.59%
NOSH 89,985 89,993 89,965 90,050 89,980 90,006 89,990 -0.00%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 17.77% 18.80% 18.92% 14.66% 17.69% 18.18% 19.29% -
ROE 10.45% 8.42% 6.71% 2.32% 11.70% 8.79% 6.52% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 112.94 85.10 61.41 26.95 118.47 78.64 53.59 64.45%
EPS 20.07 16.00 11.62 3.95 20.95 14.30 10.34 55.66%
DPS 8.50 3.00 0.00 0.00 7.00 0.00 0.00 -
NAPS 1.92 1.90 1.731 1.70 1.79 1.626 1.586 13.60%
Adjusted Per Share Value based on latest NOSH - 90,050
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 23.10 17.41 12.56 5.52 24.23 16.09 10.96 64.46%
EPS 4.11 3.27 2.38 0.81 4.28 2.93 2.11 56.03%
DPS 1.74 0.61 0.00 0.00 1.43 0.00 0.00 -
NAPS 0.3927 0.3886 0.3539 0.3479 0.3661 0.3326 0.3244 13.59%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 0.70 0.67 0.73 0.74 0.76 0.86 0.79 -
P/RPS 0.62 0.79 1.19 2.75 0.64 1.09 1.47 -43.78%
P/EPS 3.49 4.19 6.28 18.73 3.63 6.01 7.64 -40.71%
EY 28.68 23.88 15.92 5.34 27.57 16.63 13.09 68.77%
DY 12.14 4.48 0.00 0.00 9.21 0.00 0.00 -
P/NAPS 0.36 0.35 0.42 0.44 0.42 0.53 0.50 -19.68%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 26/05/06 20/02/06 11/11/05 03/08/05 26/05/05 21/02/05 25/11/04 -
Price 0.71 0.68 0.66 0.71 0.75 0.80 0.80 -
P/RPS 0.63 0.80 1.07 2.63 0.63 1.02 1.49 -43.69%
P/EPS 3.54 4.25 5.68 17.97 3.58 5.59 7.74 -40.66%
EY 28.27 23.53 17.61 5.56 27.93 17.88 12.93 68.53%
DY 11.97 4.41 0.00 0.00 9.33 0.00 0.00 -
P/NAPS 0.37 0.36 0.38 0.42 0.42 0.49 0.50 -18.20%

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