[HUAYANG] YoY Annualized Quarter Result on 30-Sep-2005 [#2]

Stock
[HUAYANG] HUA YANG BHD
Announcement Date
11-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
30-Sep-2005 [#2]
Profit Trend
QoQ- 46.95%
YoY- 12.35%
Quarter Report
Latest QR
Upcoming QR
HUAYANG's Result
HUAYANG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 96,230 43,032 58,790 110,490 96,450 74,242 86,714 1.74%
PBT 11,166 6,174 13,760 28,372 24,960 18,774 19,162 -8.60%
Tax -3,014 -1,656 -3,212 -7,464 -6,350 -5,264 -6,564 -12.15%
NP 8,152 4,518 10,548 20,908 18,610 13,510 12,598 -6.99%
-
NP to SH 8,210 4,518 10,548 20,908 18,610 13,510 12,598 -6.88%
-
Tax Rate 26.99% 26.82% 23.34% 26.31% 25.44% 28.04% 34.26% -
Total Cost 88,078 38,514 48,242 89,582 77,840 60,732 74,116 2.91%
-
Net Worth 184,544 177,300 174,599 155,730 142,724 125,565 91,747 12.34%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 184,544 177,300 174,599 155,730 142,724 125,565 91,747 12.34%
NOSH 90,021 90,000 89,999 89,965 89,990 89,946 77,099 2.61%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 8.47% 10.50% 17.94% 18.92% 19.29% 18.20% 14.53% -
ROE 4.45% 2.55% 6.04% 13.43% 13.04% 10.76% 13.73% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 106.90 47.81 65.32 122.81 107.18 82.54 112.47 -0.84%
EPS 9.12 5.02 11.72 23.24 20.68 15.02 16.34 -9.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.05 1.97 1.94 1.731 1.586 1.396 1.19 9.47%
Adjusted Per Share Value based on latest NOSH - 90,039
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 21.87 9.78 13.36 25.11 21.92 16.87 19.71 1.74%
EPS 1.87 1.03 2.40 4.75 4.23 3.07 2.86 -6.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4194 0.403 0.3968 0.3539 0.3244 0.2854 0.2085 12.34%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 - -
Price 0.39 0.75 0.69 0.73 0.79 0.87 0.00 -
P/RPS 0.36 1.57 1.06 0.59 0.74 1.05 0.00 -
P/EPS 4.28 14.94 5.89 3.14 3.82 5.79 0.00 -
EY 23.38 6.69 16.99 31.84 26.18 17.26 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.38 0.36 0.42 0.50 0.62 0.00 -
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 17/11/08 26/11/07 06/12/06 11/11/05 25/11/04 21/11/03 19/11/02 -
Price 0.60 0.75 0.70 0.66 0.80 0.90 0.00 -
P/RPS 0.56 1.57 1.07 0.54 0.75 1.09 0.00 -
P/EPS 6.58 14.94 5.97 2.84 3.87 5.99 0.00 -
EY 15.20 6.69 16.74 35.21 25.85 16.69 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.38 0.36 0.38 0.50 0.64 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