[HUAYANG] QoQ Quarter Result on 30-Sep-2006 [#2]

Stock
[HUAYANG] HUA YANG BHD
Announcement Date
06-Dec-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
30-Sep-2006 [#2]
Profit Trend
QoQ- -27.9%
YoY- -67.96%
Quarter Report
Latest QR
Upcoming QR
HUAYANG's Result
HUAYANG's Financial Summary
View:
Show?
Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 8,233 20,028 14,081 10,457 18,938 25,039 21,344 -47.10%
PBT 628 3,261 2,348 2,586 4,295 5,461 5,305 -75.98%
Tax -226 -1,524 -697 -376 -1,230 -1,797 -1,360 -69.87%
NP 402 1,737 1,651 2,210 3,065 3,664 3,945 -78.27%
-
NP to SH 402 1,739 1,651 2,210 3,065 3,664 3,945 -78.27%
-
Tax Rate 35.99% 46.73% 29.68% 14.54% 28.64% 32.91% 25.64% -
Total Cost 7,831 18,291 12,430 8,247 15,873 21,375 17,399 -41.35%
-
Net Worth 177,773 179,401 176,828 174,284 176,170 172,704 171,130 2.57%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - 4,507 - - - 7,645 2,702 -
Div Payout % - 259.21% - - - 208.67% 68.49% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 177,773 179,401 176,828 174,284 176,170 172,704 171,130 2.57%
NOSH 89,333 90,151 90,218 89,837 89,882 89,950 90,068 -0.54%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 4.88% 8.67% 11.73% 21.13% 16.18% 14.63% 18.48% -
ROE 0.23% 0.97% 0.93% 1.27% 1.74% 2.12% 2.31% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 9.22 22.22 15.61 11.64 21.07 27.84 23.70 -46.80%
EPS 0.45 1.93 1.83 2.46 3.41 4.07 4.38 -78.15%
DPS 0.00 5.00 0.00 0.00 0.00 8.50 3.00 -
NAPS 1.99 1.99 1.96 1.94 1.96 1.92 1.90 3.14%
Adjusted Per Share Value based on latest NOSH - 89,837
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 1.87 4.55 3.20 2.38 4.30 5.69 4.85 -47.11%
EPS 0.09 0.40 0.38 0.50 0.70 0.83 0.90 -78.54%
DPS 0.00 1.02 0.00 0.00 0.00 1.74 0.61 -
NAPS 0.404 0.4077 0.4019 0.3961 0.4004 0.3925 0.3889 2.57%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.78 0.76 0.71 0.69 0.68 0.70 0.67 -
P/RPS 8.46 3.42 4.55 5.93 3.23 2.51 2.83 107.93%
P/EPS 173.33 39.40 38.80 28.05 19.94 17.18 15.30 406.66%
EY 0.58 2.54 2.58 3.57 5.01 5.82 6.54 -80.20%
DY 0.00 6.58 0.00 0.00 0.00 12.14 4.48 -
P/NAPS 0.39 0.38 0.36 0.36 0.35 0.36 0.35 7.50%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 03/09/07 23/05/07 13/02/07 06/12/06 28/08/06 26/05/06 20/02/06 -
Price 0.84 0.75 0.70 0.70 0.75 0.71 0.68 -
P/RPS 9.11 3.38 4.48 6.01 3.56 2.55 2.87 116.44%
P/EPS 186.67 38.88 38.25 28.46 21.99 17.43 15.53 427.12%
EY 0.54 2.57 2.61 3.51 4.55 5.74 6.44 -80.92%
DY 0.00 6.67 0.00 0.00 0.00 11.97 4.41 -
P/NAPS 0.42 0.38 0.36 0.36 0.38 0.37 0.36 10.85%

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