[HUAYANG] QoQ Quarter Result on 30-Sep-2005 [#2]

Stock
[HUAYANG] HUA YANG BHD
Announcement Date
11-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
30-Sep-2005 [#2]
Profit Trend
QoQ- 93.9%
YoY- 34.81%
Quarter Report
Latest QR
Upcoming QR
HUAYANG's Result
HUAYANG's Financial Summary
View:
Show?
Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 18,938 25,039 21,344 30,979 24,266 35,818 22,555 -11.02%
PBT 4,295 5,461 5,305 9,653 4,533 7,715 4,819 -7.40%
Tax -1,230 -1,797 -1,360 -2,756 -976 -1,734 -1,253 -1.23%
NP 3,065 3,664 3,945 6,897 3,557 5,981 3,566 -9.62%
-
NP to SH 3,065 3,664 3,945 6,897 3,557 5,981 3,566 -9.62%
-
Tax Rate 28.64% 32.91% 25.64% 28.55% 21.53% 22.48% 26.00% -
Total Cost 15,873 21,375 17,399 24,082 20,709 29,837 18,989 -11.29%
-
Net Worth 176,170 172,704 171,130 155,857 153,086 149,275 146,422 13.16%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - 7,645 2,702 - - - - -
Div Payout % - 208.67% 68.49% - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 176,170 172,704 171,130 155,857 153,086 149,275 146,422 13.16%
NOSH 89,882 89,950 90,068 90,039 90,050 89,925 90,050 -0.12%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 16.18% 14.63% 18.48% 22.26% 14.66% 16.70% 15.81% -
ROE 1.74% 2.12% 2.31% 4.43% 2.32% 4.01% 2.44% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 21.07 27.84 23.70 34.41 26.95 39.83 25.05 -10.92%
EPS 3.41 4.07 4.38 7.66 3.95 6.65 3.96 -9.51%
DPS 0.00 8.50 3.00 0.00 0.00 0.00 0.00 -
NAPS 1.96 1.92 1.90 1.731 1.70 1.66 1.626 13.30%
Adjusted Per Share Value based on latest NOSH - 90,039
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 4.30 5.69 4.85 7.04 5.52 8.14 5.13 -11.12%
EPS 0.70 0.83 0.90 1.57 0.81 1.36 0.81 -9.29%
DPS 0.00 1.74 0.61 0.00 0.00 0.00 0.00 -
NAPS 0.4004 0.3925 0.3889 0.3542 0.3479 0.3393 0.3328 13.15%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.68 0.70 0.67 0.73 0.74 0.76 0.86 -
P/RPS 3.23 2.51 2.83 2.12 2.75 1.91 3.43 -3.93%
P/EPS 19.94 17.18 15.30 9.53 18.73 11.43 21.72 -5.55%
EY 5.01 5.82 6.54 10.49 5.34 8.75 4.60 5.87%
DY 0.00 12.14 4.48 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.36 0.35 0.42 0.44 0.46 0.53 -24.22%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 28/08/06 26/05/06 20/02/06 11/11/05 03/08/05 26/05/05 21/02/05 -
Price 0.75 0.71 0.68 0.66 0.71 0.75 0.80 -
P/RPS 3.56 2.55 2.87 1.92 2.63 1.88 3.19 7.61%
P/EPS 21.99 17.43 15.53 8.62 17.97 11.28 20.20 5.84%
EY 4.55 5.74 6.44 11.61 5.56 8.87 4.95 -5.47%
DY 0.00 11.97 4.41 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.37 0.36 0.38 0.42 0.45 0.49 -15.62%

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