[HUAYANG] QoQ Quarter Result on 30-Jun-2004 [#1]

Stock
[HUAYANG] HUA YANG BHD
Announcement Date
21-Jul-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
30-Jun-2004 [#1]
Profit Trend
QoQ- -20.86%
YoY- 50.41%
Quarter Report
Latest QR
Upcoming QR
HUAYANG's Result
HUAYANG's Financial Summary
View:
Show?
Quarter Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 35,818 22,555 26,247 21,978 23,712 25,417 19,864 48.09%
PBT 7,715 4,819 6,793 5,687 6,884 8,062 5,356 27.51%
Tax -1,734 -1,253 -1,677 -1,498 -1,591 -2,316 -1,386 16.09%
NP 5,981 3,566 5,116 4,189 5,293 5,746 3,970 31.38%
-
NP to SH 5,981 3,566 5,116 4,189 5,293 5,746 3,970 31.38%
-
Tax Rate 22.48% 26.00% 24.69% 26.34% 23.11% 28.73% 25.88% -
Total Cost 29,837 18,989 21,131 17,789 18,419 19,671 15,894 52.11%
-
Net Worth 149,275 146,422 142,851 141,435 136,903 131,491 125,671 12.14%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - - - - 4,503 - - -
Div Payout % - - - - 85.08% - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 149,275 146,422 142,851 141,435 136,903 131,491 125,671 12.14%
NOSH 89,925 90,050 90,070 90,086 90,068 90,062 90,022 -0.07%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 16.70% 15.81% 19.49% 19.06% 22.32% 22.61% 19.99% -
ROE 4.01% 2.44% 3.58% 2.96% 3.87% 4.37% 3.16% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 39.83 25.05 29.14 24.40 26.33 28.22 22.07 48.17%
EPS 6.65 3.96 5.68 4.65 5.88 6.38 4.41 31.46%
DPS 0.00 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 1.66 1.626 1.586 1.57 1.52 1.46 1.396 12.22%
Adjusted Per Share Value based on latest NOSH - 90,086
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 8.14 5.13 5.97 5.00 5.39 5.78 4.51 48.18%
EPS 1.36 0.81 1.16 0.95 1.20 1.31 0.90 31.65%
DPS 0.00 0.00 0.00 0.00 1.02 0.00 0.00 -
NAPS 0.3393 0.3328 0.3247 0.3214 0.3111 0.2988 0.2856 12.16%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 0.76 0.86 0.79 0.83 0.92 0.89 0.87 -
P/RPS 1.91 3.43 2.71 3.40 3.49 3.15 3.94 -38.26%
P/EPS 11.43 21.72 13.91 17.85 15.66 13.95 19.73 -30.48%
EY 8.75 4.60 7.19 5.60 6.39 7.17 5.07 43.83%
DY 0.00 0.00 0.00 0.00 5.43 0.00 0.00 -
P/NAPS 0.46 0.53 0.50 0.53 0.61 0.61 0.62 -18.02%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 26/05/05 21/02/05 25/11/04 21/07/04 24/05/04 09/02/04 21/11/03 -
Price 0.75 0.80 0.80 0.81 0.80 0.90 0.90 -
P/RPS 1.88 3.19 2.75 3.32 3.04 3.19 4.08 -40.31%
P/EPS 11.28 20.20 14.08 17.42 13.61 14.11 20.41 -32.62%
EY 8.87 4.95 7.10 5.74 7.35 7.09 4.90 48.47%
DY 0.00 0.00 0.00 0.00 6.25 0.00 0.00 -
P/NAPS 0.45 0.49 0.50 0.52 0.53 0.62 0.64 -20.91%

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