[HUAYANG] QoQ Quarter Result on 30-Jun-2003 [#1]

Stock
[HUAYANG] HUA YANG BHD
Announcement Date
18-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Jun-2003 [#1]
Profit Trend
QoQ- -74.22%
YoY--%
Quarter Report
Latest QR
Upcoming QR
HUAYANG's Result
HUAYANG's Financial Summary
View:
Show?
Quarter Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 23,712 25,417 19,864 17,257 53,654 11,395 16,840 25.60%
PBT 6,884 8,062 5,356 4,031 15,159 1,845 3,445 58.58%
Tax -1,591 -2,316 -1,386 -1,246 -4,358 -775 -1,114 26.79%
NP 5,293 5,746 3,970 2,785 10,801 1,070 2,331 72.67%
-
NP to SH 5,293 5,746 3,970 2,785 10,801 1,070 2,331 72.67%
-
Tax Rate 23.11% 28.73% 25.88% 30.91% 28.75% 42.01% 32.34% -
Total Cost 18,419 19,671 15,894 14,472 42,853 10,325 14,509 17.22%
-
Net Worth 136,903 131,491 125,671 126,181 113,043 109,567 91,850 30.45%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div 4,503 - - - - - - -
Div Payout % 85.08% - - - - - - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 136,903 131,491 125,671 126,181 113,043 109,567 91,850 30.45%
NOSH 90,068 90,062 90,022 90,129 82,513 85,600 77,185 10.82%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 22.32% 22.61% 19.99% 16.14% 20.13% 9.39% 13.84% -
ROE 3.87% 4.37% 3.16% 2.21% 9.55% 0.98% 2.54% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 26.33 28.22 22.07 19.15 65.02 13.31 21.82 13.33%
EPS 5.88 6.38 4.41 3.09 13.09 1.25 3.02 55.86%
DPS 5.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.52 1.46 1.396 1.40 1.37 1.28 1.19 17.70%
Adjusted Per Share Value based on latest NOSH - 90,129
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 5.39 5.78 4.51 3.92 12.19 2.59 3.83 25.55%
EPS 1.20 1.31 0.90 0.63 2.45 0.24 0.53 72.34%
DPS 1.02 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3111 0.2988 0.2856 0.2868 0.2569 0.249 0.2088 30.41%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 - -
Price 0.92 0.89 0.87 0.65 0.54 0.80 0.00 -
P/RPS 3.49 3.15 3.94 3.39 0.83 6.01 0.00 -
P/EPS 15.66 13.95 19.73 21.04 4.13 64.00 0.00 -
EY 6.39 7.17 5.07 4.75 24.24 1.56 0.00 -
DY 5.43 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.61 0.62 0.46 0.39 0.63 0.00 -
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 24/05/04 09/02/04 21/11/03 18/08/03 23/05/03 27/01/03 19/11/02 -
Price 0.80 0.90 0.90 0.77 0.63 0.73 0.00 -
P/RPS 3.04 3.19 4.08 4.02 0.97 5.48 0.00 -
P/EPS 13.61 14.11 20.41 24.92 4.81 58.40 0.00 -
EY 7.35 7.09 4.90 4.01 20.78 1.71 0.00 -
DY 6.25 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.62 0.64 0.55 0.46 0.57 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