[HUAYANG] QoQ TTM Result on 31-Dec-2007 [#3]

Stock
[HUAYANG] HUA YANG BHD
Announcement Date
22-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
31-Dec-2007 [#3]
Profit Trend
QoQ- 12.67%
YoY- -39.88%
Quarter Report
Latest QR
Upcoming QR
HUAYANG's Result
HUAYANG's Financial Summary
View:
Show?
TTM Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 86,532 71,791 59,933 56,414 55,625 52,799 63,504 22.83%
PBT 11,310 10,660 8,814 9,762 8,696 8,823 12,490 -6.38%
Tax -2,919 -2,741 -2,240 -3,399 -3,049 -2,823 -3,827 -16.47%
NP 8,391 7,919 6,574 6,363 5,647 6,000 8,663 -2.09%
-
NP to SH 8,420 7,936 6,576 6,367 5,651 6,004 8,665 -1.88%
-
Tax Rate 25.81% 25.71% 25.41% 34.82% 35.06% 32.00% 30.64% -
Total Cost 78,141 63,872 53,359 50,051 49,978 46,799 54,841 26.54%
-
Net Worth 184,578 183,599 180,086 180,076 177,586 177,773 179,401 1.90%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 2,251 2,251 2,251 4,507 4,507 4,507 4,507 -36.97%
Div Payout % 26.73% 28.37% 34.23% 70.80% 79.77% 75.08% 52.02% -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 184,578 183,599 180,086 180,076 177,586 177,773 179,401 1.90%
NOSH 90,038 89,999 90,043 90,038 90,145 89,333 90,151 -0.08%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 9.70% 11.03% 10.97% 11.28% 10.15% 11.36% 13.64% -
ROE 4.56% 4.32% 3.65% 3.54% 3.18% 3.38% 4.83% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 96.11 79.77 66.56 62.66 61.71 59.10 70.44 22.94%
EPS 9.35 8.82 7.30 7.07 6.27 6.72 9.61 -1.80%
DPS 2.50 2.50 2.50 5.00 5.00 5.00 5.00 -36.92%
NAPS 2.05 2.04 2.00 2.00 1.97 1.99 1.99 1.99%
Adjusted Per Share Value based on latest NOSH - 90,038
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 19.67 16.32 13.62 12.82 12.64 12.00 14.43 22.87%
EPS 1.91 1.80 1.49 1.45 1.28 1.36 1.97 -2.03%
DPS 0.51 0.51 0.51 1.02 1.02 1.02 1.02 -36.92%
NAPS 0.4195 0.4173 0.4093 0.4093 0.4036 0.404 0.4077 1.91%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.39 0.75 0.60 0.71 0.75 0.78 0.76 -
P/RPS 0.41 0.94 0.90 1.13 1.22 1.32 1.08 -47.47%
P/EPS 4.17 8.51 8.22 10.04 11.96 11.61 7.91 -34.66%
EY 23.98 11.76 12.17 9.96 8.36 8.62 12.65 52.99%
DY 6.41 3.33 4.17 7.04 6.67 6.41 6.58 -1.72%
P/NAPS 0.19 0.37 0.30 0.36 0.38 0.39 0.38 -36.92%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 17/11/08 25/08/08 23/05/08 22/02/08 26/11/07 03/09/07 23/05/07 -
Price 0.60 0.56 0.58 0.64 0.75 0.84 0.75 -
P/RPS 0.62 0.70 0.87 1.02 1.22 1.42 1.06 -29.99%
P/EPS 6.42 6.35 7.94 9.05 11.96 12.50 7.80 -12.14%
EY 15.59 15.75 12.59 11.05 8.36 8.00 12.82 13.88%
DY 4.17 4.46 4.31 7.81 6.67 5.95 6.67 -26.82%
P/NAPS 0.29 0.27 0.29 0.32 0.38 0.42 0.38 -16.44%

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