[HUAYANG] QoQ Cumulative Quarter Result on 30-Jun-2007 [#1]

Stock
[HUAYANG] HUA YANG BHD
Announcement Date
03-Sep-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
30-Jun-2007 [#1]
Profit Trend
QoQ- -95.36%
YoY- -86.88%
Quarter Report
Latest QR
Upcoming QR
HUAYANG's Result
HUAYANG's Financial Summary
View:
Show?
Cumulative Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 59,933 36,386 21,516 8,233 63,504 43,476 29,395 60.72%
PBT 8,815 6,501 3,087 628 12,490 9,229 6,880 17.94%
Tax -2,240 -1,875 -828 -226 -3,827 -2,303 -1,606 24.80%
NP 6,575 4,626 2,259 402 8,663 6,926 5,274 15.81%
-
NP to SH 6,575 4,626 2,259 402 8,665 6,926 5,274 15.81%
-
Tax Rate 25.41% 28.84% 26.82% 35.99% 30.64% 24.95% 23.34% -
Total Cost 53,358 31,760 19,257 7,831 54,841 36,550 24,121 69.69%
-
Net Worth 177,352 180,038 177,300 177,773 178,179 176,298 174,599 1.04%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div 2,250 - - - - - - -
Div Payout % 34.23% - - - - - - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 177,352 180,038 177,300 177,773 178,179 176,298 174,599 1.04%
NOSH 90,026 90,019 90,000 89,333 89,989 89,948 89,999 0.01%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 10.97% 12.71% 10.50% 4.88% 13.64% 15.93% 17.94% -
ROE 3.71% 2.57% 1.27% 0.23% 4.86% 3.93% 3.02% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 66.57 40.42 23.91 9.22 70.57 48.33 32.66 60.68%
EPS 7.31 5.14 2.51 0.45 9.63 7.70 5.86 15.86%
DPS 2.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.97 2.00 1.97 1.99 1.98 1.96 1.94 1.02%
Adjusted Per Share Value based on latest NOSH - 89,333
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 13.62 8.27 4.89 1.87 14.43 9.88 6.68 60.72%
EPS 1.49 1.05 0.51 0.09 1.97 1.57 1.20 15.50%
DPS 0.51 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4031 0.4092 0.403 0.404 0.405 0.4007 0.3968 1.05%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 0.60 0.71 0.75 0.78 0.76 0.71 0.69 -
P/RPS 0.90 1.76 3.14 8.46 1.08 1.47 2.11 -43.30%
P/EPS 8.22 13.82 29.88 173.33 7.89 9.22 11.77 -21.26%
EY 12.17 7.24 3.35 0.58 12.67 10.85 8.49 27.10%
DY 4.17 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.36 0.38 0.39 0.38 0.36 0.36 -11.43%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 23/05/08 22/02/08 26/11/07 03/09/07 23/05/07 13/02/07 06/12/06 -
Price 0.58 0.64 0.75 0.84 0.75 0.70 0.70 -
P/RPS 0.87 1.58 3.14 9.11 1.06 1.45 2.14 -45.09%
P/EPS 7.94 12.45 29.88 186.67 7.79 9.09 11.95 -23.83%
EY 12.59 8.03 3.35 0.54 12.84 11.00 8.37 31.24%
DY 4.31 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.32 0.38 0.42 0.38 0.36 0.36 -13.41%

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