[HUAYANG] QoQ TTM Result on 30-Sep-2006 [#2]

Stock
[HUAYANG] HUA YANG BHD
Announcement Date
06-Dec-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
30-Sep-2006 [#2]
Profit Trend
QoQ- -26.67%
YoY- -35.58%
Quarter Report
Latest QR
Upcoming QR
HUAYANG's Result
HUAYANG's Financial Summary
View:
Show?
TTM Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 52,799 63,504 68,515 75,778 96,300 101,628 112,407 -39.65%
PBT 8,823 12,490 14,690 17,647 24,714 24,952 27,206 -52.89%
Tax -2,823 -3,827 -4,100 -4,763 -7,143 -6,889 -6,826 -44.58%
NP 6,000 8,663 10,590 12,884 17,571 18,063 20,380 -55.84%
-
NP to SH 6,004 8,665 10,590 12,884 17,571 18,063 20,380 -55.82%
-
Tax Rate 32.00% 30.64% 27.91% 26.99% 28.90% 27.61% 25.09% -
Total Cost 46,799 54,841 57,925 62,894 78,729 83,565 92,027 -36.36%
-
Net Worth 177,773 179,401 176,828 174,284 176,170 172,704 171,130 2.57%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div 4,507 4,507 7,645 7,645 7,645 7,645 - -
Div Payout % 75.08% 52.02% 72.20% 59.34% 43.51% 42.33% - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 177,773 179,401 176,828 174,284 176,170 172,704 171,130 2.57%
NOSH 89,333 90,151 90,218 89,837 89,882 89,950 90,068 -0.54%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 11.36% 13.64% 15.46% 17.00% 18.25% 17.77% 18.13% -
ROE 3.38% 4.83% 5.99% 7.39% 9.97% 10.46% 11.91% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 59.10 70.44 75.94 84.35 107.14 112.98 124.80 -39.32%
EPS 6.72 9.61 11.74 14.34 19.55 20.08 22.63 -55.58%
DPS 5.00 5.00 8.50 8.50 8.50 8.50 0.00 -
NAPS 1.99 1.99 1.96 1.94 1.96 1.92 1.90 3.14%
Adjusted Per Share Value based on latest NOSH - 89,837
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 12.00 14.43 15.57 17.22 21.89 23.10 25.55 -39.66%
EPS 1.36 1.97 2.41 2.93 3.99 4.11 4.63 -55.91%
DPS 1.02 1.02 1.74 1.74 1.74 1.74 0.00 -
NAPS 0.404 0.4077 0.4019 0.3961 0.4004 0.3925 0.3889 2.57%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.78 0.76 0.71 0.69 0.68 0.70 0.67 -
P/RPS 1.32 1.08 0.93 0.82 0.63 0.62 0.54 81.75%
P/EPS 11.61 7.91 6.05 4.81 3.48 3.49 2.96 149.33%
EY 8.62 12.65 16.53 20.78 28.75 28.69 33.77 -59.86%
DY 6.41 6.58 11.97 12.32 12.50 12.14 0.00 -
P/NAPS 0.39 0.38 0.36 0.36 0.35 0.36 0.35 7.50%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 03/09/07 23/05/07 13/02/07 06/12/06 28/08/06 26/05/06 20/02/06 -
Price 0.84 0.75 0.70 0.70 0.75 0.71 0.68 -
P/RPS 1.42 1.06 0.92 0.83 0.70 0.63 0.54 90.85%
P/EPS 12.50 7.80 5.96 4.88 3.84 3.54 3.01 159.03%
EY 8.00 12.82 16.77 20.49 26.07 28.28 33.28 -61.43%
DY 5.95 6.67 12.14 12.14 11.33 11.97 0.00 -
P/NAPS 0.42 0.38 0.36 0.36 0.38 0.37 0.36 10.85%

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