[HUAYANG] QoQ Quarter Result on 30-Sep-2007 [#2]

Stock
[HUAYANG] HUA YANG BHD
Announcement Date
26-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
30-Sep-2007 [#2]
Profit Trend
QoQ- 361.94%
YoY- -15.97%
Quarter Report
Latest QR
Upcoming QR
HUAYANG's Result
HUAYANG's Financial Summary
View:
Show?
Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 20,091 23,547 14,870 13,283 8,233 20,028 14,081 26.76%
PBT 2,474 2,313 3,414 2,459 628 3,261 2,348 3.54%
Tax -727 -365 -1,047 -602 -226 -1,524 -697 2.85%
NP 1,747 1,948 2,367 1,857 402 1,737 1,651 3.84%
-
NP to SH 1,764 1,948 2,367 1,857 402 1,739 1,651 4.51%
-
Tax Rate 29.39% 15.78% 30.67% 24.48% 35.99% 46.73% 29.68% -
Total Cost 18,344 21,599 12,503 11,426 7,831 18,291 12,430 29.65%
-
Net Worth 183,599 180,086 180,076 177,586 177,773 179,401 176,828 2.53%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - 2,251 - - - 4,507 - -
Div Payout % - 115.56% - - - 259.21% - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 183,599 180,086 180,076 177,586 177,773 179,401 176,828 2.53%
NOSH 89,999 90,043 90,038 90,145 89,333 90,151 90,218 -0.16%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 8.70% 8.27% 15.92% 13.98% 4.88% 8.67% 11.73% -
ROE 0.96% 1.08% 1.31% 1.05% 0.23% 0.97% 0.93% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 22.32 26.15 16.52 14.74 9.22 22.22 15.61 26.94%
EPS 1.96 2.16 2.63 2.06 0.45 1.93 1.83 4.68%
DPS 0.00 2.50 0.00 0.00 0.00 5.00 0.00 -
NAPS 2.04 2.00 2.00 1.97 1.99 1.99 1.96 2.70%
Adjusted Per Share Value based on latest NOSH - 90,145
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 4.57 5.35 3.38 3.02 1.87 4.55 3.20 26.84%
EPS 0.40 0.44 0.54 0.42 0.09 0.40 0.38 3.48%
DPS 0.00 0.51 0.00 0.00 0.00 1.02 0.00 -
NAPS 0.4173 0.4093 0.4093 0.4036 0.404 0.4077 0.4019 2.54%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.75 0.60 0.71 0.75 0.78 0.76 0.71 -
P/RPS 3.36 2.29 4.30 5.09 8.46 3.42 4.55 -18.31%
P/EPS 38.27 27.73 27.01 36.41 173.33 39.40 38.80 -0.91%
EY 2.61 3.61 3.70 2.75 0.58 2.54 2.58 0.77%
DY 0.00 4.17 0.00 0.00 0.00 6.58 0.00 -
P/NAPS 0.37 0.30 0.36 0.38 0.39 0.38 0.36 1.84%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 25/08/08 23/05/08 22/02/08 26/11/07 03/09/07 23/05/07 13/02/07 -
Price 0.56 0.58 0.64 0.75 0.84 0.75 0.70 -
P/RPS 2.51 2.22 3.88 5.09 9.11 3.38 4.48 -32.06%
P/EPS 28.57 26.81 24.34 36.41 186.67 38.88 38.25 -17.69%
EY 3.50 3.73 4.11 2.75 0.54 2.57 2.61 21.62%
DY 0.00 4.31 0.00 0.00 0.00 6.67 0.00 -
P/NAPS 0.27 0.29 0.32 0.38 0.42 0.38 0.36 -17.46%

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