[HUAYANG] QoQ Quarter Result on 31-Mar-2005 [#4]

Stock
[HUAYANG] HUA YANG BHD
Announcement Date
26-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
31-Mar-2005 [#4]
Profit Trend
QoQ- 67.72%
YoY- 13.0%
Quarter Report
Latest QR
Upcoming QR
HUAYANG's Result
HUAYANG's Financial Summary
View:
Show?
Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 21,344 30,979 24,266 35,818 22,555 26,247 21,978 -1.92%
PBT 5,305 9,653 4,533 7,715 4,819 6,793 5,687 -4.51%
Tax -1,360 -2,756 -976 -1,734 -1,253 -1,677 -1,498 -6.22%
NP 3,945 6,897 3,557 5,981 3,566 5,116 4,189 -3.91%
-
NP to SH 3,945 6,897 3,557 5,981 3,566 5,116 4,189 -3.91%
-
Tax Rate 25.64% 28.55% 21.53% 22.48% 26.00% 24.69% 26.34% -
Total Cost 17,399 24,082 20,709 29,837 18,989 21,131 17,789 -1.46%
-
Net Worth 171,130 155,857 153,086 149,275 146,422 142,851 141,435 13.50%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 2,702 - - - - - - -
Div Payout % 68.49% - - - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 171,130 155,857 153,086 149,275 146,422 142,851 141,435 13.50%
NOSH 90,068 90,039 90,050 89,925 90,050 90,070 90,086 -0.01%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 18.48% 22.26% 14.66% 16.70% 15.81% 19.49% 19.06% -
ROE 2.31% 4.43% 2.32% 4.01% 2.44% 3.58% 2.96% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 23.70 34.41 26.95 39.83 25.05 29.14 24.40 -1.91%
EPS 4.38 7.66 3.95 6.65 3.96 5.68 4.65 -3.89%
DPS 3.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.90 1.731 1.70 1.66 1.626 1.586 1.57 13.52%
Adjusted Per Share Value based on latest NOSH - 89,925
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 4.85 7.04 5.52 8.14 5.13 5.97 5.00 -2.00%
EPS 0.90 1.57 0.81 1.36 0.81 1.16 0.95 -3.53%
DPS 0.61 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3889 0.3542 0.3479 0.3393 0.3328 0.3247 0.3214 13.51%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.67 0.73 0.74 0.76 0.86 0.79 0.83 -
P/RPS 2.83 2.12 2.75 1.91 3.43 2.71 3.40 -11.48%
P/EPS 15.30 9.53 18.73 11.43 21.72 13.91 17.85 -9.74%
EY 6.54 10.49 5.34 8.75 4.60 7.19 5.60 10.86%
DY 4.48 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.42 0.44 0.46 0.53 0.50 0.53 -24.10%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 20/02/06 11/11/05 03/08/05 26/05/05 21/02/05 25/11/04 21/07/04 -
Price 0.68 0.66 0.71 0.75 0.80 0.80 0.81 -
P/RPS 2.87 1.92 2.63 1.88 3.19 2.75 3.32 -9.22%
P/EPS 15.53 8.62 17.97 11.28 20.20 14.08 17.42 -7.35%
EY 6.44 11.61 5.56 8.87 4.95 7.10 5.74 7.95%
DY 4.41 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.38 0.42 0.45 0.49 0.50 0.52 -21.68%

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