[HUAYANG] QoQ Cumulative Quarter Result on 31-Mar-2005 [#4]

Stock
[HUAYANG] HUA YANG BHD
Announcement Date
26-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
31-Mar-2005 [#4]
Profit Trend
QoQ- 46.47%
YoY- 12.01%
Quarter Report
Latest QR
Upcoming QR
HUAYANG's Result
HUAYANG's Financial Summary
View:
Show?
Cumulative Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 76,589 55,245 24,266 106,598 70,780 48,225 21,978 129.33%
PBT 19,491 14,186 4,533 25,014 17,299 12,480 5,687 126.80%
Tax -5,092 -3,732 -976 -6,162 -4,428 -3,175 -1,498 125.57%
NP 14,399 10,454 3,557 18,852 12,871 9,305 4,189 127.25%
-
NP to SH 14,399 10,454 3,557 18,852 12,871 9,305 4,189 127.25%
-
Tax Rate 26.12% 26.31% 21.53% 24.63% 25.60% 25.44% 26.34% -
Total Cost 62,190 44,791 20,709 87,746 57,909 38,920 17,789 129.82%
-
Net Worth 170,988 155,730 153,086 161,065 146,351 142,724 141,435 13.44%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 2,699 - - 6,298 - - - -
Div Payout % 18.75% - - 33.41% - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 170,988 155,730 153,086 161,065 146,351 142,724 141,435 13.44%
NOSH 89,993 89,965 90,050 89,980 90,006 89,990 90,086 -0.06%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 18.80% 18.92% 14.66% 17.69% 18.18% 19.29% 19.06% -
ROE 8.42% 6.71% 2.32% 11.70% 8.79% 6.52% 2.96% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 85.10 61.41 26.95 118.47 78.64 53.59 24.40 129.45%
EPS 16.00 11.62 3.95 20.95 14.30 10.34 4.65 127.40%
DPS 3.00 0.00 0.00 7.00 0.00 0.00 0.00 -
NAPS 1.90 1.731 1.70 1.79 1.626 1.586 1.57 13.52%
Adjusted Per Share Value based on latest NOSH - 89,925
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 17.41 12.56 5.52 24.23 16.09 10.96 5.00 129.20%
EPS 3.27 2.38 0.81 4.28 2.93 2.11 0.95 127.45%
DPS 0.61 0.00 0.00 1.43 0.00 0.00 0.00 -
NAPS 0.3886 0.3539 0.3479 0.3661 0.3326 0.3244 0.3214 13.45%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.67 0.73 0.74 0.76 0.86 0.79 0.83 -
P/RPS 0.79 1.19 2.75 0.64 1.09 1.47 3.40 -62.10%
P/EPS 4.19 6.28 18.73 3.63 6.01 7.64 17.85 -61.84%
EY 23.88 15.92 5.34 27.57 16.63 13.09 5.60 162.27%
DY 4.48 0.00 0.00 9.21 0.00 0.00 0.00 -
P/NAPS 0.35 0.42 0.44 0.42 0.53 0.50 0.53 -24.10%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 20/02/06 11/11/05 03/08/05 26/05/05 21/02/05 25/11/04 21/07/04 -
Price 0.68 0.66 0.71 0.75 0.80 0.80 0.81 -
P/RPS 0.80 1.07 2.63 0.63 1.02 1.49 3.32 -61.17%
P/EPS 4.25 5.68 17.97 3.58 5.59 7.74 17.42 -60.85%
EY 23.53 17.61 5.56 27.93 17.88 12.93 5.74 155.48%
DY 4.41 0.00 0.00 9.33 0.00 0.00 0.00 -
P/NAPS 0.36 0.38 0.42 0.42 0.49 0.50 0.52 -21.68%

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