[HUAYANG] QoQ Quarter Result on 31-Dec-2007 [#3]

Stock
[HUAYANG] HUA YANG BHD
Announcement Date
22-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
31-Dec-2007 [#3]
Profit Trend
QoQ- 27.46%
YoY- 43.37%
Quarter Report
Latest QR
Upcoming QR
HUAYANG's Result
HUAYANG's Financial Summary
View:
Show?
Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 28,024 20,091 23,547 14,870 13,283 8,233 20,028 25.02%
PBT 3,109 2,474 2,313 3,414 2,459 628 3,261 -3.12%
Tax -780 -727 -365 -1,047 -602 -226 -1,524 -35.93%
NP 2,329 1,747 1,948 2,367 1,857 402 1,737 21.52%
-
NP to SH 2,341 1,764 1,948 2,367 1,857 402 1,739 21.85%
-
Tax Rate 25.09% 29.39% 15.78% 30.67% 24.48% 35.99% 46.73% -
Total Cost 25,695 18,344 21,599 12,503 11,426 7,831 18,291 25.35%
-
Net Worth 184,578 183,599 180,086 180,076 177,586 177,773 179,401 1.90%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - 2,251 - - - 4,507 -
Div Payout % - - 115.56% - - - 259.21% -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 184,578 183,599 180,086 180,076 177,586 177,773 179,401 1.90%
NOSH 90,038 89,999 90,043 90,038 90,145 89,333 90,151 -0.08%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 8.31% 8.70% 8.27% 15.92% 13.98% 4.88% 8.67% -
ROE 1.27% 0.96% 1.08% 1.31% 1.05% 0.23% 0.97% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 31.12 22.32 26.15 16.52 14.74 9.22 22.22 25.10%
EPS 2.60 1.96 2.16 2.63 2.06 0.45 1.93 21.91%
DPS 0.00 0.00 2.50 0.00 0.00 0.00 5.00 -
NAPS 2.05 2.04 2.00 2.00 1.97 1.99 1.99 1.99%
Adjusted Per Share Value based on latest NOSH - 90,038
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 6.37 4.57 5.35 3.38 3.02 1.87 4.55 25.06%
EPS 0.53 0.40 0.44 0.54 0.42 0.09 0.40 20.57%
DPS 0.00 0.00 0.51 0.00 0.00 0.00 1.02 -
NAPS 0.4195 0.4173 0.4093 0.4093 0.4036 0.404 0.4077 1.91%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.39 0.75 0.60 0.71 0.75 0.78 0.76 -
P/RPS 1.25 3.36 2.29 4.30 5.09 8.46 3.42 -48.78%
P/EPS 15.00 38.27 27.73 27.01 36.41 173.33 39.40 -47.37%
EY 6.67 2.61 3.61 3.70 2.75 0.58 2.54 90.00%
DY 0.00 0.00 4.17 0.00 0.00 0.00 6.58 -
P/NAPS 0.19 0.37 0.30 0.36 0.38 0.39 0.38 -36.92%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 17/11/08 25/08/08 23/05/08 22/02/08 26/11/07 03/09/07 23/05/07 -
Price 0.60 0.56 0.58 0.64 0.75 0.84 0.75 -
P/RPS 1.93 2.51 2.22 3.88 5.09 9.11 3.38 -31.10%
P/EPS 23.08 28.57 26.81 24.34 36.41 186.67 38.88 -29.30%
EY 4.33 3.50 3.73 4.11 2.75 0.54 2.57 41.45%
DY 0.00 0.00 4.31 0.00 0.00 0.00 6.67 -
P/NAPS 0.29 0.27 0.29 0.32 0.38 0.42 0.38 -16.44%

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