[HUAYANG] QoQ TTM Result on 31-Mar-2008 [#4]

Stock
[HUAYANG] HUA YANG BHD
Announcement Date
23-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
31-Mar-2008 [#4]
Profit Trend
QoQ- 3.28%
YoY- -24.11%
Quarter Report
Latest QR
Upcoming QR
HUAYANG's Result
HUAYANG's Financial Summary
View:
Show?
TTM Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 97,474 86,532 71,791 59,933 56,414 55,625 52,799 50.21%
PBT 11,483 11,310 10,660 8,814 9,762 8,696 8,823 19.10%
Tax -3,394 -2,919 -2,741 -2,240 -3,399 -3,049 -2,823 13.00%
NP 8,089 8,391 7,919 6,574 6,363 5,647 6,000 21.92%
-
NP to SH 8,119 8,420 7,936 6,576 6,367 5,651 6,004 22.17%
-
Tax Rate 29.56% 25.81% 25.71% 25.41% 34.82% 35.06% 32.00% -
Total Cost 89,385 78,141 63,872 53,359 50,051 49,978 46,799 53.63%
-
Net Worth 185,939 184,578 183,599 180,086 180,076 177,586 177,773 3.02%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 2,251 2,251 2,251 2,251 4,507 4,507 4,507 -36.91%
Div Payout % 27.73% 26.73% 28.37% 34.23% 70.80% 79.77% 75.08% -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 185,939 184,578 183,599 180,086 180,076 177,586 177,773 3.02%
NOSH 89,826 90,038 89,999 90,043 90,038 90,145 89,333 0.36%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 8.30% 9.70% 11.03% 10.97% 11.28% 10.15% 11.36% -
ROE 4.37% 4.56% 4.32% 3.65% 3.54% 3.18% 3.38% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 108.51 96.11 79.77 66.56 62.66 61.71 59.10 49.66%
EPS 9.04 9.35 8.82 7.30 7.07 6.27 6.72 21.75%
DPS 2.50 2.50 2.50 2.50 5.00 5.00 5.00 -36.87%
NAPS 2.07 2.05 2.04 2.00 2.00 1.97 1.99 2.65%
Adjusted Per Share Value based on latest NOSH - 90,043
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 22.15 19.67 16.32 13.62 12.82 12.64 12.00 50.19%
EPS 1.85 1.91 1.80 1.49 1.45 1.28 1.36 22.65%
DPS 0.51 0.51 0.51 0.51 1.02 1.02 1.02 -36.87%
NAPS 0.4226 0.4195 0.4173 0.4093 0.4093 0.4036 0.404 3.03%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.58 0.39 0.75 0.60 0.71 0.75 0.78 -
P/RPS 0.53 0.41 0.94 0.90 1.13 1.22 1.32 -45.42%
P/EPS 6.42 4.17 8.51 8.22 10.04 11.96 11.61 -32.50%
EY 15.58 23.98 11.76 12.17 9.96 8.36 8.62 48.11%
DY 4.31 6.41 3.33 4.17 7.04 6.67 6.41 -23.15%
P/NAPS 0.28 0.19 0.37 0.30 0.36 0.38 0.39 -19.74%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 25/02/09 17/11/08 25/08/08 23/05/08 22/02/08 26/11/07 03/09/07 -
Price 0.52 0.60 0.56 0.58 0.64 0.75 0.84 -
P/RPS 0.48 0.62 0.70 0.87 1.02 1.22 1.42 -51.31%
P/EPS 5.75 6.42 6.35 7.94 9.05 11.96 12.50 -40.26%
EY 17.38 15.59 15.75 12.59 11.05 8.36 8.00 67.34%
DY 4.81 4.17 4.46 4.31 7.81 6.67 5.95 -13.16%
P/NAPS 0.25 0.29 0.27 0.29 0.32 0.38 0.42 -29.12%

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