[HUAYANG] QoQ TTM Result on 31-Dec-2005 [#3]

Stock
[HUAYANG] HUA YANG BHD
Announcement Date
20-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
31-Dec-2005 [#3]
Profit Trend
QoQ- 1.89%
YoY- 12.2%
Quarter Report
Latest QR
Upcoming QR
HUAYANG's Result
HUAYANG's Financial Summary
View:
Show?
TTM Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 75,778 96,300 101,628 112,407 113,618 108,886 106,598 -20.33%
PBT 17,647 24,714 24,952 27,206 26,720 23,860 25,014 -20.73%
Tax -4,763 -7,143 -6,889 -6,826 -6,719 -5,640 -6,162 -15.76%
NP 12,884 17,571 18,063 20,380 20,001 18,220 18,852 -22.39%
-
NP to SH 12,884 17,571 18,063 20,380 20,001 18,220 18,852 -22.39%
-
Tax Rate 26.99% 28.90% 27.61% 25.09% 25.15% 23.64% 24.63% -
Total Cost 62,894 78,729 83,565 92,027 93,617 90,666 87,746 -19.89%
-
Net Worth 174,284 176,170 172,704 171,130 155,857 153,086 149,275 10.86%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div 7,645 7,645 7,645 - - - - -
Div Payout % 59.34% 43.51% 42.33% - - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 174,284 176,170 172,704 171,130 155,857 153,086 149,275 10.86%
NOSH 89,837 89,882 89,950 90,068 90,039 90,050 89,925 -0.06%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 17.00% 18.25% 17.77% 18.13% 17.60% 16.73% 17.69% -
ROE 7.39% 9.97% 10.46% 11.91% 12.83% 11.90% 12.63% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 84.35 107.14 112.98 124.80 126.19 120.92 118.54 -20.27%
EPS 14.34 19.55 20.08 22.63 22.21 20.23 20.96 -22.33%
DPS 8.50 8.50 8.50 0.00 0.00 0.00 0.00 -
NAPS 1.94 1.96 1.92 1.90 1.731 1.70 1.66 10.93%
Adjusted Per Share Value based on latest NOSH - 90,068
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 17.22 21.89 23.10 25.55 25.82 24.75 24.23 -20.34%
EPS 2.93 3.99 4.11 4.63 4.55 4.14 4.28 -22.30%
DPS 1.74 1.74 1.74 0.00 0.00 0.00 0.00 -
NAPS 0.3961 0.4004 0.3925 0.3889 0.3542 0.3479 0.3393 10.85%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.69 0.68 0.70 0.67 0.73 0.74 0.76 -
P/RPS 0.82 0.63 0.62 0.54 0.58 0.61 0.64 17.94%
P/EPS 4.81 3.48 3.49 2.96 3.29 3.66 3.63 20.61%
EY 20.78 28.75 28.69 33.77 30.43 27.34 27.58 -17.18%
DY 12.32 12.50 12.14 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.35 0.36 0.35 0.42 0.44 0.46 -15.06%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 06/12/06 28/08/06 26/05/06 20/02/06 11/11/05 03/08/05 26/05/05 -
Price 0.70 0.75 0.71 0.68 0.66 0.71 0.75 -
P/RPS 0.83 0.70 0.63 0.54 0.52 0.59 0.63 20.15%
P/EPS 4.88 3.84 3.54 3.01 2.97 3.51 3.58 22.91%
EY 20.49 26.07 28.28 33.28 33.66 28.50 27.95 -18.68%
DY 12.14 11.33 11.97 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.38 0.37 0.36 0.38 0.42 0.45 -13.81%

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