[HUAYANG] QoQ Cumulative Quarter Result on 31-Dec-2002 [#3]

Stock
[HUAYANG] HUA YANG BHD
Announcement Date
27-Jan-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#3]
Profit Trend
QoQ- 16.99%
YoY--%
Quarter Report
Latest QR
Upcoming QR
HUAYANG's Result
HUAYANG's Financial Summary
View:
Show?
Cumulative Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 37,121 17,257 108,406 54,752 43,357 0 99,482 -48.13%
PBT 9,387 4,031 26,585 11,426 9,581 0 24,008 -46.49%
Tax -2,632 -1,246 -8,415 -4,057 -3,282 0 -7,135 -48.53%
NP 6,755 2,785 18,170 7,369 6,299 0 16,873 -45.65%
-
NP to SH 6,755 2,785 18,170 7,369 6,299 0 16,873 -45.65%
-
Tax Rate 28.04% 30.91% 31.65% 35.51% 34.26% - 29.72% -
Total Cost 30,366 14,472 90,236 47,383 37,058 0 82,609 -48.65%
-
Net Worth 125,565 126,181 112,995 102,413 91,747 0 85,598 29.07%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - - - - 15,423 -
Div Payout % - - - - - - 91.41% -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 125,565 126,181 112,995 102,413 91,747 0 85,598 29.07%
NOSH 89,946 90,129 82,478 80,010 77,099 77,116 77,116 10.79%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 18.20% 16.14% 16.76% 13.46% 14.53% 0.00% 16.96% -
ROE 5.38% 2.21% 16.08% 7.20% 6.87% 0.00% 19.71% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 41.27 19.15 131.44 68.43 56.24 0.00 129.00 -53.19%
EPS 7.51 3.09 22.03 9.21 8.17 0.00 21.88 -50.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 20.00 -
NAPS 1.396 1.40 1.37 1.28 1.19 0.00 1.11 16.49%
Adjusted Per Share Value based on latest NOSH - 85,600
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 8.44 3.92 24.64 12.44 9.85 0.00 22.61 -48.12%
EPS 1.54 0.63 4.13 1.67 1.43 0.00 3.83 -45.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.51 -
NAPS 0.2854 0.2868 0.2568 0.2328 0.2085 0.00 0.1945 29.09%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 - - - -
Price 0.87 0.65 0.54 0.80 0.00 0.00 0.00 -
P/RPS 2.11 3.39 0.41 1.17 0.00 0.00 0.00 -
P/EPS 11.58 21.04 2.45 8.69 0.00 0.00 0.00 -
EY 8.63 4.75 40.80 11.51 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.46 0.39 0.63 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 21/11/03 18/08/03 23/05/03 27/01/03 19/11/02 - - -
Price 0.90 0.77 0.63 0.73 0.00 0.00 0.00 -
P/RPS 2.18 4.02 0.48 1.07 0.00 0.00 0.00 -
P/EPS 11.98 24.92 2.86 7.93 0.00 0.00 0.00 -
EY 8.34 4.01 34.97 12.62 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.55 0.46 0.57 0.00 0.00 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