[HUAYANG] QoQ Quarter Result on 31-Dec-2006 [#3]

Stock
[HUAYANG] HUA YANG BHD
Announcement Date
13-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
31-Dec-2006 [#3]
Profit Trend
QoQ- -25.29%
YoY- -58.15%
Quarter Report
Latest QR
Upcoming QR
HUAYANG's Result
HUAYANG's Financial Summary
View:
Show?
Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 13,283 8,233 20,028 14,081 10,457 18,938 25,039 -34.44%
PBT 2,459 628 3,261 2,348 2,586 4,295 5,461 -41.22%
Tax -602 -226 -1,524 -697 -376 -1,230 -1,797 -51.73%
NP 1,857 402 1,737 1,651 2,210 3,065 3,664 -36.40%
-
NP to SH 1,857 402 1,739 1,651 2,210 3,065 3,664 -36.40%
-
Tax Rate 24.48% 35.99% 46.73% 29.68% 14.54% 28.64% 32.91% -
Total Cost 11,426 7,831 18,291 12,430 8,247 15,873 21,375 -34.10%
-
Net Worth 177,586 177,773 179,401 176,828 174,284 176,170 172,704 1.87%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - 4,507 - - - 7,645 -
Div Payout % - - 259.21% - - - 208.67% -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 177,586 177,773 179,401 176,828 174,284 176,170 172,704 1.87%
NOSH 90,145 89,333 90,151 90,218 89,837 89,882 89,950 0.14%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 13.98% 4.88% 8.67% 11.73% 21.13% 16.18% 14.63% -
ROE 1.05% 0.23% 0.97% 0.93% 1.27% 1.74% 2.12% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 14.74 9.22 22.22 15.61 11.64 21.07 27.84 -34.52%
EPS 2.06 0.45 1.93 1.83 2.46 3.41 4.07 -36.46%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 8.50 -
NAPS 1.97 1.99 1.99 1.96 1.94 1.96 1.92 1.72%
Adjusted Per Share Value based on latest NOSH - 90,218
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 3.02 1.87 4.55 3.20 2.38 4.30 5.69 -34.42%
EPS 0.42 0.09 0.40 0.38 0.50 0.70 0.83 -36.47%
DPS 0.00 0.00 1.02 0.00 0.00 0.00 1.74 -
NAPS 0.4036 0.404 0.4077 0.4019 0.3961 0.4004 0.3925 1.87%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.75 0.78 0.76 0.71 0.69 0.68 0.70 -
P/RPS 5.09 8.46 3.42 4.55 5.93 3.23 2.51 60.14%
P/EPS 36.41 173.33 39.40 38.80 28.05 19.94 17.18 64.91%
EY 2.75 0.58 2.54 2.58 3.57 5.01 5.82 -39.30%
DY 0.00 0.00 6.58 0.00 0.00 0.00 12.14 -
P/NAPS 0.38 0.39 0.38 0.36 0.36 0.35 0.36 3.66%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 26/11/07 03/09/07 23/05/07 13/02/07 06/12/06 28/08/06 26/05/06 -
Price 0.75 0.84 0.75 0.70 0.70 0.75 0.71 -
P/RPS 5.09 9.11 3.38 4.48 6.01 3.56 2.55 58.46%
P/EPS 36.41 186.67 38.88 38.25 28.46 21.99 17.43 63.33%
EY 2.75 0.54 2.57 2.61 3.51 4.55 5.74 -38.74%
DY 0.00 0.00 6.67 0.00 0.00 0.00 11.97 -
P/NAPS 0.38 0.42 0.38 0.36 0.36 0.38 0.37 1.79%

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