[HUAYANG] QoQ TTM Result on 31-Dec-2006 [#3]

Stock
[HUAYANG] HUA YANG BHD
Announcement Date
13-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
31-Dec-2006 [#3]
Profit Trend
QoQ- -17.81%
YoY- -48.04%
Quarter Report
Latest QR
Upcoming QR
HUAYANG's Result
HUAYANG's Financial Summary
View:
Show?
TTM Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 55,625 52,799 63,504 68,515 75,778 96,300 101,628 -33.06%
PBT 8,696 8,823 12,490 14,690 17,647 24,714 24,952 -50.44%
Tax -3,049 -2,823 -3,827 -4,100 -4,763 -7,143 -6,889 -41.89%
NP 5,647 6,000 8,663 10,590 12,884 17,571 18,063 -53.90%
-
NP to SH 5,651 6,004 8,665 10,590 12,884 17,571 18,063 -53.88%
-
Tax Rate 35.06% 32.00% 30.64% 27.91% 26.99% 28.90% 27.61% -
Total Cost 49,978 46,799 54,841 57,925 62,894 78,729 83,565 -28.99%
-
Net Worth 177,586 177,773 179,401 176,828 174,284 176,170 172,704 1.87%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 4,507 4,507 4,507 7,645 7,645 7,645 7,645 -29.66%
Div Payout % 79.77% 75.08% 52.02% 72.20% 59.34% 43.51% 42.33% -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 177,586 177,773 179,401 176,828 174,284 176,170 172,704 1.87%
NOSH 90,145 89,333 90,151 90,218 89,837 89,882 89,950 0.14%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 10.15% 11.36% 13.64% 15.46% 17.00% 18.25% 17.77% -
ROE 3.18% 3.38% 4.83% 5.99% 7.39% 9.97% 10.46% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 61.71 59.10 70.44 75.94 84.35 107.14 112.98 -33.15%
EPS 6.27 6.72 9.61 11.74 14.34 19.55 20.08 -53.94%
DPS 5.00 5.00 5.00 8.50 8.50 8.50 8.50 -29.77%
NAPS 1.97 1.99 1.99 1.96 1.94 1.96 1.92 1.72%
Adjusted Per Share Value based on latest NOSH - 90,218
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 12.64 12.00 14.43 15.57 17.22 21.89 23.10 -33.07%
EPS 1.28 1.36 1.97 2.41 2.93 3.99 4.11 -54.02%
DPS 1.02 1.02 1.02 1.74 1.74 1.74 1.74 -29.93%
NAPS 0.4036 0.404 0.4077 0.4019 0.3961 0.4004 0.3925 1.87%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.75 0.78 0.76 0.71 0.69 0.68 0.70 -
P/RPS 1.22 1.32 1.08 0.93 0.82 0.63 0.62 56.96%
P/EPS 11.96 11.61 7.91 6.05 4.81 3.48 3.49 127.13%
EY 8.36 8.62 12.65 16.53 20.78 28.75 28.69 -56.01%
DY 6.67 6.41 6.58 11.97 12.32 12.50 12.14 -32.89%
P/NAPS 0.38 0.39 0.38 0.36 0.36 0.35 0.36 3.66%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 26/11/07 03/09/07 23/05/07 13/02/07 06/12/06 28/08/06 26/05/06 -
Price 0.75 0.84 0.75 0.70 0.70 0.75 0.71 -
P/RPS 1.22 1.42 1.06 0.92 0.83 0.70 0.63 55.30%
P/EPS 11.96 12.50 7.80 5.96 4.88 3.84 3.54 124.99%
EY 8.36 8.00 12.82 16.77 20.49 26.07 28.28 -55.59%
DY 6.67 5.95 6.67 12.14 12.14 11.33 11.97 -32.26%
P/NAPS 0.38 0.42 0.38 0.36 0.36 0.38 0.37 1.79%

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