[HUAYANG] QoQ Cumulative Quarter Result on 31-Mar-2004 [#4]

Stock
[HUAYANG] HUA YANG BHD
Announcement Date
24-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Mar-2004 [#4]
Profit Trend
QoQ- 34.64%
YoY- -7.37%
Quarter Report
Latest QR
Upcoming QR
HUAYANG's Result
HUAYANG's Financial Summary
View:
Show?
Cumulative Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 70,780 48,225 21,978 86,250 62,538 37,121 17,257 155.13%
PBT 17,299 12,480 5,687 23,370 17,449 9,387 4,031 162.91%
Tax -4,428 -3,175 -1,498 -6,539 -4,948 -2,632 -1,246 131.98%
NP 12,871 9,305 4,189 16,831 12,501 6,755 2,785 176.17%
-
NP to SH 12,871 9,305 4,189 16,831 12,501 6,755 2,785 176.17%
-
Tax Rate 25.60% 25.44% 26.34% 27.98% 28.36% 28.04% 30.91% -
Total Cost 57,909 38,920 17,789 69,419 50,037 30,366 14,472 150.98%
-
Net Worth 146,351 142,724 141,435 134,130 131,399 125,565 126,181 10.34%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - - 4,501 - - - -
Div Payout % - - - 26.74% - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 146,351 142,724 141,435 134,130 131,399 125,565 126,181 10.34%
NOSH 90,006 89,990 90,086 90,020 89,999 89,946 90,129 -0.09%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 18.18% 19.29% 19.06% 19.51% 19.99% 18.20% 16.14% -
ROE 8.79% 6.52% 2.96% 12.55% 9.51% 5.38% 2.21% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 78.64 53.59 24.40 95.81 69.49 41.27 19.15 155.34%
EPS 14.30 10.34 4.65 18.70 13.89 7.51 3.09 176.41%
DPS 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 1.626 1.586 1.57 1.49 1.46 1.396 1.40 10.44%
Adjusted Per Share Value based on latest NOSH - 90,068
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 16.09 10.96 5.00 19.60 14.21 8.44 3.92 155.26%
EPS 2.93 2.11 0.95 3.83 2.84 1.54 0.63 177.32%
DPS 0.00 0.00 0.00 1.02 0.00 0.00 0.00 -
NAPS 0.3326 0.3244 0.3214 0.3048 0.2986 0.2854 0.2868 10.33%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 0.86 0.79 0.83 0.92 0.89 0.87 0.65 -
P/RPS 1.09 1.47 3.40 0.96 1.28 2.11 3.39 -52.90%
P/EPS 6.01 7.64 17.85 4.92 6.41 11.58 21.04 -56.46%
EY 16.63 13.09 5.60 20.32 15.61 8.63 4.75 129.69%
DY 0.00 0.00 0.00 5.43 0.00 0.00 0.00 -
P/NAPS 0.53 0.50 0.53 0.62 0.61 0.62 0.46 9.85%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 21/02/05 25/11/04 21/07/04 24/05/04 09/02/04 21/11/03 18/08/03 -
Price 0.80 0.80 0.81 0.80 0.90 0.90 0.77 -
P/RPS 1.02 1.49 3.32 0.83 1.30 2.18 4.02 -59.75%
P/EPS 5.59 7.74 17.42 4.28 6.48 11.98 24.92 -62.91%
EY 17.88 12.93 5.74 23.37 15.43 8.34 4.01 169.67%
DY 0.00 0.00 0.00 6.25 0.00 0.00 0.00 -
P/NAPS 0.49 0.50 0.52 0.54 0.62 0.64 0.55 -7.37%

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