[HUAYANG] QoQ Cumulative Quarter Result on 31-Dec-2006 [#3]

Stock
[HUAYANG] HUA YANG BHD
Announcement Date
13-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
31-Dec-2006 [#3]
Profit Trend
QoQ- 31.32%
YoY- -51.9%
Quarter Report
Latest QR
Upcoming QR
HUAYANG's Result
HUAYANG's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 21,516 8,233 63,504 43,476 29,395 18,938 101,628 -64.44%
PBT 3,087 628 12,490 9,229 6,880 4,295 24,952 -75.13%
Tax -828 -226 -3,827 -2,303 -1,606 -1,230 -6,889 -75.61%
NP 2,259 402 8,663 6,926 5,274 3,065 18,063 -74.96%
-
NP to SH 2,259 402 8,665 6,926 5,274 3,065 18,063 -74.96%
-
Tax Rate 26.82% 35.99% 30.64% 24.95% 23.34% 28.64% 27.61% -
Total Cost 19,257 7,831 54,841 36,550 24,121 15,873 83,565 -62.37%
-
Net Worth 177,300 177,773 178,179 176,298 174,599 176,170 172,771 1.73%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - - - - 7,648 -
Div Payout % - - - - - - 42.34% -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 177,300 177,773 178,179 176,298 174,599 176,170 172,771 1.73%
NOSH 90,000 89,333 89,989 89,948 89,999 89,882 89,985 0.01%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 10.50% 4.88% 13.64% 15.93% 17.94% 16.18% 17.77% -
ROE 1.27% 0.23% 4.86% 3.93% 3.02% 1.74% 10.45% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 23.91 9.22 70.57 48.33 32.66 21.07 112.94 -64.44%
EPS 2.51 0.45 9.63 7.70 5.86 3.41 20.07 -74.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 8.50 -
NAPS 1.97 1.99 1.98 1.96 1.94 1.96 1.92 1.72%
Adjusted Per Share Value based on latest NOSH - 90,218
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 4.89 1.87 14.43 9.88 6.68 4.30 23.10 -64.44%
EPS 0.51 0.09 1.97 1.57 1.20 0.70 4.11 -75.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.74 -
NAPS 0.403 0.404 0.405 0.4007 0.3968 0.4004 0.3927 1.73%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.75 0.78 0.76 0.71 0.69 0.68 0.70 -
P/RPS 3.14 8.46 1.08 1.47 2.11 3.23 0.62 194.62%
P/EPS 29.88 173.33 7.89 9.22 11.77 19.94 3.49 317.96%
EY 3.35 0.58 12.67 10.85 8.49 5.01 28.68 -76.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 12.14 -
P/NAPS 0.38 0.39 0.38 0.36 0.36 0.35 0.36 3.66%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 26/11/07 03/09/07 23/05/07 13/02/07 06/12/06 28/08/06 26/05/06 -
Price 0.75 0.84 0.75 0.70 0.70 0.75 0.71 -
P/RPS 3.14 9.11 1.06 1.45 2.14 3.56 0.63 191.49%
P/EPS 29.88 186.67 7.79 9.09 11.95 21.99 3.54 314.02%
EY 3.35 0.54 12.84 11.00 8.37 4.55 28.27 -75.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 11.97 -
P/NAPS 0.38 0.42 0.38 0.36 0.36 0.38 0.37 1.79%

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