[HUAYANG] YoY Annualized Quarter Result on 30-Sep-2003 [#2]

Stock
[HUAYANG] HUA YANG BHD
Announcement Date
21-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Sep-2003 [#2]
Profit Trend
QoQ- 21.27%
YoY- 7.24%
Quarter Report
Latest QR
Upcoming QR
HUAYANG's Result
HUAYANG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 58,790 110,490 96,450 74,242 86,714 0 -
PBT 13,760 28,372 24,960 18,774 19,162 0 -
Tax -3,212 -7,464 -6,350 -5,264 -6,564 0 -
NP 10,548 20,908 18,610 13,510 12,598 0 -
-
NP to SH 10,548 20,908 18,610 13,510 12,598 0 -
-
Tax Rate 23.34% 26.31% 25.44% 28.04% 34.26% - -
Total Cost 48,242 89,582 77,840 60,732 74,116 0 -
-
Net Worth 174,599 155,730 142,724 125,565 91,747 0 -
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 174,599 155,730 142,724 125,565 91,747 0 -
NOSH 89,999 89,965 89,990 89,946 77,099 0 -
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 17.94% 18.92% 19.29% 18.20% 14.53% 0.00% -
ROE 6.04% 13.43% 13.04% 10.76% 13.73% 0.00% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 65.32 122.81 107.18 82.54 112.47 0.00 -
EPS 11.72 23.24 20.68 15.02 16.34 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.94 1.731 1.586 1.396 1.19 0.00 -
Adjusted Per Share Value based on latest NOSH - 90,022
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 13.36 25.11 21.92 16.87 19.71 0.00 -
EPS 2.40 4.75 4.23 3.07 2.86 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3968 0.3539 0.3244 0.2854 0.2085 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 - - -
Price 0.69 0.73 0.79 0.87 0.00 0.00 -
P/RPS 1.06 0.59 0.74 1.05 0.00 0.00 -
P/EPS 5.89 3.14 3.82 5.79 0.00 0.00 -
EY 16.99 31.84 26.18 17.26 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.42 0.50 0.62 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 06/12/06 11/11/05 25/11/04 21/11/03 19/11/02 - -
Price 0.70 0.66 0.80 0.90 0.00 0.00 -
P/RPS 1.07 0.54 0.75 1.09 0.00 0.00 -
P/EPS 5.97 2.84 3.87 5.99 0.00 0.00 -
EY 16.74 35.21 25.85 16.69 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.38 0.50 0.64 0.00 0.00 -

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