[HUAYANG] YoY Annual (Unaudited) Result on 31-Mar-2003 [#4]

Stock
[HUAYANG] HUA YANG BHD
Announcement Date
23-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
31-Mar-2003 [#4]
Profit Trend
YoY- 7.69%
Quarter Report
Latest QR
Upcoming QR
HUAYANG's Result
HUAYANG's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 101,628 106,598 86,250 108,406 99,482 0.53%
PBT 24,952 25,014 23,370 26,585 24,008 0.96%
Tax -6,889 -6,162 -6,539 -8,415 -7,135 -0.87%
NP 18,063 18,852 16,831 18,170 16,873 1.71%
-
NP to SH 18,063 18,852 16,831 18,170 16,873 1.71%
-
Tax Rate 27.61% 24.63% 27.98% 31.65% 29.72% -
Total Cost 83,565 87,746 69,419 90,236 82,609 0.28%
-
Net Worth 172,771 161,065 134,130 112,995 88,812 18.08%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Div 7,648 6,298 4,501 - 16,002 -16.84%
Div Payout % 42.34% 33.41% 26.74% - 94.84% -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Net Worth 172,771 161,065 134,130 112,995 88,812 18.08%
NOSH 89,985 89,980 90,020 82,478 80,010 2.97%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
NP Margin 17.77% 17.69% 19.51% 16.76% 16.96% -
ROE 10.45% 11.70% 12.55% 16.08% 19.00% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 112.94 118.47 95.81 131.44 124.34 -2.37%
EPS 20.07 20.95 18.70 22.03 21.88 -2.13%
DPS 8.50 7.00 5.00 0.00 20.00 -19.24%
NAPS 1.92 1.79 1.49 1.37 1.11 14.67%
Adjusted Per Share Value based on latest NOSH - 82,513
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 23.10 24.23 19.60 24.64 22.61 0.53%
EPS 4.11 4.28 3.83 4.13 3.83 1.77%
DPS 1.74 1.43 1.02 0.00 3.64 -16.83%
NAPS 0.3927 0.3661 0.3048 0.2568 0.2018 18.09%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 - -
Price 0.70 0.76 0.92 0.54 0.00 -
P/RPS 0.62 0.64 0.96 0.41 0.00 -
P/EPS 3.49 3.63 4.92 2.45 0.00 -
EY 28.68 27.57 20.32 40.80 0.00 -
DY 12.14 9.21 5.43 0.00 0.00 -
P/NAPS 0.36 0.42 0.62 0.39 0.00 -
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 26/05/06 26/05/05 24/05/04 23/05/03 27/01/03 -
Price 0.71 0.75 0.80 0.63 0.73 -
P/RPS 0.63 0.63 0.83 0.48 0.59 1.65%
P/EPS 3.54 3.58 4.28 2.86 3.46 0.57%
EY 28.27 27.93 23.37 34.97 28.89 -0.54%
DY 11.97 9.33 6.25 0.00 27.40 -18.68%
P/NAPS 0.37 0.42 0.54 0.46 0.66 -13.46%

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