[HUAYANG] QoQ Quarter Result on 30-Sep-2004 [#2]

Stock
[HUAYANG] HUA YANG BHD
Announcement Date
25-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
30-Sep-2004 [#2]
Profit Trend
QoQ- 22.13%
YoY- 28.87%
Quarter Report
Latest QR
Upcoming QR
HUAYANG's Result
HUAYANG's Financial Summary
View:
Show?
Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 24,266 35,818 22,555 26,247 21,978 23,712 25,417 -3.04%
PBT 4,533 7,715 4,819 6,793 5,687 6,884 8,062 -31.90%
Tax -976 -1,734 -1,253 -1,677 -1,498 -1,591 -2,316 -43.82%
NP 3,557 5,981 3,566 5,116 4,189 5,293 5,746 -27.38%
-
NP to SH 3,557 5,981 3,566 5,116 4,189 5,293 5,746 -27.38%
-
Tax Rate 21.53% 22.48% 26.00% 24.69% 26.34% 23.11% 28.73% -
Total Cost 20,709 29,837 18,989 21,131 17,789 18,419 19,671 3.49%
-
Net Worth 153,086 149,275 146,422 142,851 141,435 136,903 131,491 10.67%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - - - - 4,503 - -
Div Payout % - - - - - 85.08% - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 153,086 149,275 146,422 142,851 141,435 136,903 131,491 10.67%
NOSH 90,050 89,925 90,050 90,070 90,086 90,068 90,062 -0.00%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 14.66% 16.70% 15.81% 19.49% 19.06% 22.32% 22.61% -
ROE 2.32% 4.01% 2.44% 3.58% 2.96% 3.87% 4.37% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 26.95 39.83 25.05 29.14 24.40 26.33 28.22 -3.02%
EPS 3.95 6.65 3.96 5.68 4.65 5.88 6.38 -27.37%
DPS 0.00 0.00 0.00 0.00 0.00 5.00 0.00 -
NAPS 1.70 1.66 1.626 1.586 1.57 1.52 1.46 10.68%
Adjusted Per Share Value based on latest NOSH - 90,070
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 5.52 8.14 5.13 5.97 5.00 5.39 5.78 -3.02%
EPS 0.81 1.36 0.81 1.16 0.95 1.20 1.31 -27.44%
DPS 0.00 0.00 0.00 0.00 0.00 1.02 0.00 -
NAPS 0.3479 0.3393 0.3328 0.3247 0.3214 0.3111 0.2988 10.68%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.74 0.76 0.86 0.79 0.83 0.92 0.89 -
P/RPS 2.75 1.91 3.43 2.71 3.40 3.49 3.15 -8.66%
P/EPS 18.73 11.43 21.72 13.91 17.85 15.66 13.95 21.72%
EY 5.34 8.75 4.60 7.19 5.60 6.39 7.17 -17.85%
DY 0.00 0.00 0.00 0.00 0.00 5.43 0.00 -
P/NAPS 0.44 0.46 0.53 0.50 0.53 0.61 0.61 -19.58%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 03/08/05 26/05/05 21/02/05 25/11/04 21/07/04 24/05/04 09/02/04 -
Price 0.71 0.75 0.80 0.80 0.81 0.80 0.90 -
P/RPS 2.63 1.88 3.19 2.75 3.32 3.04 3.19 -12.08%
P/EPS 17.97 11.28 20.20 14.08 17.42 13.61 14.11 17.51%
EY 5.56 8.87 4.95 7.10 5.74 7.35 7.09 -14.97%
DY 0.00 0.00 0.00 0.00 0.00 6.25 0.00 -
P/NAPS 0.42 0.45 0.49 0.50 0.52 0.53 0.62 -22.88%

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