[HUAYANG] QoQ TTM Result on 31-Dec-2003 [#3]

Stock
[HUAYANG] HUA YANG BHD
Announcement Date
09-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Dec-2003 [#3]
Profit Trend
QoQ- 25.14%
YoY- 584.39%
Quarter Report
Latest QR
Upcoming QR
HUAYANG's Result
HUAYANG's Financial Summary
View:
Show?
TTM Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 97,354 90,971 86,250 116,192 102,170 99,146 81,889 12.18%
PBT 27,426 25,989 24,333 32,582 26,365 24,454 20,423 21.65%
Tax -7,082 -6,791 -6,539 -9,306 -7,765 -7,493 -6,247 8.69%
NP 20,344 19,198 17,794 23,276 18,600 16,961 14,176 27.14%
-
NP to SH 20,344 19,198 17,794 23,276 18,600 16,961 14,176 27.14%
-
Tax Rate 25.82% 26.13% 26.87% 28.56% 29.45% 30.64% 30.59% -
Total Cost 77,010 71,773 68,456 92,916 83,570 82,185 67,713 8.93%
-
Net Worth 142,851 141,435 136,903 131,491 125,671 126,181 113,043 16.83%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div 4,503 4,503 4,503 - - - - -
Div Payout % 22.14% 23.46% 25.31% - - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 142,851 141,435 136,903 131,491 125,671 126,181 113,043 16.83%
NOSH 90,070 90,086 90,068 90,062 90,022 90,129 82,513 5.99%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 20.90% 21.10% 20.63% 20.03% 18.20% 17.11% 17.31% -
ROE 14.24% 13.57% 13.00% 17.70% 14.80% 13.44% 12.54% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 108.09 100.98 95.76 129.01 113.49 110.00 99.24 5.84%
EPS 22.59 21.31 19.76 25.84 20.66 18.82 17.18 19.96%
DPS 5.00 5.00 5.00 0.00 0.00 0.00 0.00 -
NAPS 1.586 1.57 1.52 1.46 1.396 1.40 1.37 10.22%
Adjusted Per Share Value based on latest NOSH - 90,062
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 22.13 20.68 19.60 26.41 23.22 22.53 18.61 12.20%
EPS 4.62 4.36 4.04 5.29 4.23 3.85 3.22 27.12%
DPS 1.02 1.02 1.02 0.00 0.00 0.00 0.00 -
NAPS 0.3247 0.3214 0.3111 0.2988 0.2856 0.2868 0.2569 16.84%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 0.79 0.83 0.92 0.89 0.87 0.65 0.54 -
P/RPS 0.73 0.82 0.96 0.69 0.77 0.59 0.54 22.19%
P/EPS 3.50 3.89 4.66 3.44 4.21 3.45 3.14 7.48%
EY 28.59 25.68 21.47 29.04 23.75 28.95 31.82 -6.86%
DY 6.33 6.02 5.43 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.53 0.61 0.61 0.62 0.46 0.39 17.96%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 25/11/04 21/07/04 24/05/04 09/02/04 21/11/03 18/08/03 - -
Price 0.80 0.81 0.80 0.90 0.90 0.77 0.00 -
P/RPS 0.74 0.80 0.84 0.70 0.79 0.70 0.00 -
P/EPS 3.54 3.80 4.05 3.48 4.36 4.09 0.00 -
EY 28.23 26.31 24.70 28.72 22.96 24.44 0.00 -
DY 6.25 6.17 6.25 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.52 0.53 0.62 0.64 0.55 0.00 -

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