[HUAYANG] QoQ Quarter Result on 30-Sep-2003 [#2]

Stock
[HUAYANG] HUA YANG BHD
Announcement Date
21-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Sep-2003 [#2]
Profit Trend
QoQ- 42.55%
YoY- 70.31%
Quarter Report
Latest QR
Upcoming QR
HUAYANG's Result
HUAYANG's Financial Summary
View:
Show?
Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 21,978 23,712 25,417 19,864 17,257 53,654 11,395 55.00%
PBT 5,687 6,884 8,062 5,356 4,031 15,159 1,845 111.94%
Tax -1,498 -1,591 -2,316 -1,386 -1,246 -4,358 -775 55.23%
NP 4,189 5,293 5,746 3,970 2,785 10,801 1,070 148.60%
-
NP to SH 4,189 5,293 5,746 3,970 2,785 10,801 1,070 148.60%
-
Tax Rate 26.34% 23.11% 28.73% 25.88% 30.91% 28.75% 42.01% -
Total Cost 17,789 18,419 19,671 15,894 14,472 42,853 10,325 43.76%
-
Net Worth 141,435 136,903 131,491 125,671 126,181 113,043 109,567 18.57%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - 4,503 - - - - - -
Div Payout % - 85.08% - - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 141,435 136,903 131,491 125,671 126,181 113,043 109,567 18.57%
NOSH 90,086 90,068 90,062 90,022 90,129 82,513 85,600 3.46%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 19.06% 22.32% 22.61% 19.99% 16.14% 20.13% 9.39% -
ROE 2.96% 3.87% 4.37% 3.16% 2.21% 9.55% 0.98% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 24.40 26.33 28.22 22.07 19.15 65.02 13.31 49.84%
EPS 4.65 5.88 6.38 4.41 3.09 13.09 1.25 140.27%
DPS 0.00 5.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.57 1.52 1.46 1.396 1.40 1.37 1.28 14.59%
Adjusted Per Share Value based on latest NOSH - 90,022
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 5.00 5.39 5.78 4.51 3.92 12.19 2.59 55.10%
EPS 0.95 1.20 1.31 0.90 0.63 2.45 0.24 150.44%
DPS 0.00 1.02 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3214 0.3111 0.2988 0.2856 0.2868 0.2569 0.249 18.56%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 0.83 0.92 0.89 0.87 0.65 0.54 0.80 -
P/RPS 3.40 3.49 3.15 3.94 3.39 0.83 6.01 -31.62%
P/EPS 17.85 15.66 13.95 19.73 21.04 4.13 64.00 -57.34%
EY 5.60 6.39 7.17 5.07 4.75 24.24 1.56 134.62%
DY 0.00 5.43 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.61 0.61 0.62 0.46 0.39 0.63 -10.89%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 21/07/04 24/05/04 09/02/04 21/11/03 18/08/03 23/05/03 27/01/03 -
Price 0.81 0.80 0.90 0.90 0.77 0.63 0.73 -
P/RPS 3.32 3.04 3.19 4.08 4.02 0.97 5.48 -28.42%
P/EPS 17.42 13.61 14.11 20.41 24.92 4.81 58.40 -55.38%
EY 5.74 7.35 7.09 4.90 4.01 20.78 1.71 124.35%
DY 0.00 6.25 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.53 0.62 0.64 0.55 0.46 0.57 -5.94%

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