[HUAYANG] QoQ TTM Result on 30-Jun-2007 [#1]

Stock
[HUAYANG] HUA YANG BHD
Announcement Date
03-Sep-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
30-Jun-2007 [#1]
Profit Trend
QoQ- -30.71%
YoY- -65.83%
Quarter Report
Latest QR
Upcoming QR
HUAYANG's Result
HUAYANG's Financial Summary
View:
Show?
TTM Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 59,933 56,414 55,625 52,799 63,504 68,515 75,778 -14.46%
PBT 8,814 9,762 8,696 8,823 12,490 14,690 17,647 -37.02%
Tax -2,240 -3,399 -3,049 -2,823 -3,827 -4,100 -4,763 -39.49%
NP 6,574 6,363 5,647 6,000 8,663 10,590 12,884 -36.12%
-
NP to SH 6,576 6,367 5,651 6,004 8,665 10,590 12,884 -36.10%
-
Tax Rate 25.41% 34.82% 35.06% 32.00% 30.64% 27.91% 26.99% -
Total Cost 53,359 50,051 49,978 46,799 54,841 57,925 62,894 -10.37%
-
Net Worth 180,086 180,076 177,586 177,773 179,401 176,828 174,284 2.20%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div 2,251 4,507 4,507 4,507 4,507 7,645 7,645 -55.70%
Div Payout % 34.23% 70.80% 79.77% 75.08% 52.02% 72.20% 59.34% -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 180,086 180,076 177,586 177,773 179,401 176,828 174,284 2.20%
NOSH 90,043 90,038 90,145 89,333 90,151 90,218 89,837 0.15%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 10.97% 11.28% 10.15% 11.36% 13.64% 15.46% 17.00% -
ROE 3.65% 3.54% 3.18% 3.38% 4.83% 5.99% 7.39% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 66.56 62.66 61.71 59.10 70.44 75.94 84.35 -14.59%
EPS 7.30 7.07 6.27 6.72 9.61 11.74 14.34 -36.21%
DPS 2.50 5.00 5.00 5.00 5.00 8.50 8.50 -55.74%
NAPS 2.00 2.00 1.97 1.99 1.99 1.96 1.94 2.04%
Adjusted Per Share Value based on latest NOSH - 89,333
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 13.62 12.82 12.64 12.00 14.43 15.57 17.22 -14.46%
EPS 1.49 1.45 1.28 1.36 1.97 2.41 2.93 -36.26%
DPS 0.51 1.02 1.02 1.02 1.02 1.74 1.74 -55.84%
NAPS 0.4093 0.4093 0.4036 0.404 0.4077 0.4019 0.3961 2.20%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 0.60 0.71 0.75 0.78 0.76 0.71 0.69 -
P/RPS 0.90 1.13 1.22 1.32 1.08 0.93 0.82 6.39%
P/EPS 8.22 10.04 11.96 11.61 7.91 6.05 4.81 42.89%
EY 12.17 9.96 8.36 8.62 12.65 16.53 20.78 -29.97%
DY 4.17 7.04 6.67 6.41 6.58 11.97 12.32 -51.39%
P/NAPS 0.30 0.36 0.38 0.39 0.38 0.36 0.36 -11.43%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 23/05/08 22/02/08 26/11/07 03/09/07 23/05/07 13/02/07 06/12/06 -
Price 0.58 0.64 0.75 0.84 0.75 0.70 0.70 -
P/RPS 0.87 1.02 1.22 1.42 1.06 0.92 0.83 3.18%
P/EPS 7.94 9.05 11.96 12.50 7.80 5.96 4.88 38.29%
EY 12.59 11.05 8.36 8.00 12.82 16.77 20.49 -27.70%
DY 4.31 7.81 6.67 5.95 6.67 12.14 12.14 -49.82%
P/NAPS 0.29 0.32 0.38 0.42 0.38 0.36 0.36 -13.41%

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