[HUAYANG] QoQ Quarter Result on 30-Jun-2006 [#1]

Stock
[HUAYANG] HUA YANG BHD
Announcement Date
28-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
30-Jun-2006 [#1]
Profit Trend
QoQ- -16.35%
YoY- -13.83%
Quarter Report
Latest QR
Upcoming QR
HUAYANG's Result
HUAYANG's Financial Summary
View:
Show?
Quarter Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 20,028 14,081 10,457 18,938 25,039 21,344 30,979 -25.25%
PBT 3,261 2,348 2,586 4,295 5,461 5,305 9,653 -51.52%
Tax -1,524 -697 -376 -1,230 -1,797 -1,360 -2,756 -32.65%
NP 1,737 1,651 2,210 3,065 3,664 3,945 6,897 -60.15%
-
NP to SH 1,739 1,651 2,210 3,065 3,664 3,945 6,897 -60.12%
-
Tax Rate 46.73% 29.68% 14.54% 28.64% 32.91% 25.64% 28.55% -
Total Cost 18,291 12,430 8,247 15,873 21,375 17,399 24,082 -16.76%
-
Net Worth 179,401 176,828 174,284 176,170 172,704 171,130 155,857 9.84%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div 4,507 - - - 7,645 2,702 - -
Div Payout % 259.21% - - - 208.67% 68.49% - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 179,401 176,828 174,284 176,170 172,704 171,130 155,857 9.84%
NOSH 90,151 90,218 89,837 89,882 89,950 90,068 90,039 0.08%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 8.67% 11.73% 21.13% 16.18% 14.63% 18.48% 22.26% -
ROE 0.97% 0.93% 1.27% 1.74% 2.12% 2.31% 4.43% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 22.22 15.61 11.64 21.07 27.84 23.70 34.41 -25.31%
EPS 1.93 1.83 2.46 3.41 4.07 4.38 7.66 -60.14%
DPS 5.00 0.00 0.00 0.00 8.50 3.00 0.00 -
NAPS 1.99 1.96 1.94 1.96 1.92 1.90 1.731 9.75%
Adjusted Per Share Value based on latest NOSH - 89,882
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 4.55 3.20 2.38 4.30 5.69 4.85 7.04 -25.26%
EPS 0.40 0.38 0.50 0.70 0.83 0.90 1.57 -59.84%
DPS 1.02 0.00 0.00 0.00 1.74 0.61 0.00 -
NAPS 0.4077 0.4019 0.3961 0.4004 0.3925 0.3889 0.3542 9.84%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 0.76 0.71 0.69 0.68 0.70 0.67 0.73 -
P/RPS 3.42 4.55 5.93 3.23 2.51 2.83 2.12 37.58%
P/EPS 39.40 38.80 28.05 19.94 17.18 15.30 9.53 157.81%
EY 2.54 2.58 3.57 5.01 5.82 6.54 10.49 -61.18%
DY 6.58 0.00 0.00 0.00 12.14 4.48 0.00 -
P/NAPS 0.38 0.36 0.36 0.35 0.36 0.35 0.42 -6.46%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 23/05/07 13/02/07 06/12/06 28/08/06 26/05/06 20/02/06 11/11/05 -
Price 0.75 0.70 0.70 0.75 0.71 0.68 0.66 -
P/RPS 3.38 4.48 6.01 3.56 2.55 2.87 1.92 45.84%
P/EPS 38.88 38.25 28.46 21.99 17.43 15.53 8.62 173.24%
EY 2.57 2.61 3.51 4.55 5.74 6.44 11.61 -63.44%
DY 6.67 0.00 0.00 0.00 11.97 4.41 0.00 -
P/NAPS 0.38 0.36 0.36 0.38 0.37 0.36 0.38 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