[HUAYANG] YoY Annualized Quarter Result on 31-Dec-2003 [#3]

Stock
[HUAYANG] HUA YANG BHD
Announcement Date
09-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Dec-2003 [#3]
Profit Trend
QoQ- 23.38%
YoY- 126.19%
Quarter Report
Latest QR
Upcoming QR
HUAYANG's Result
HUAYANG's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 57,968 102,118 94,373 83,384 54,752 0 -
PBT 12,305 25,988 23,065 23,265 11,426 0 -
Tax -3,070 -6,789 -5,904 -6,597 -4,057 0 -
NP 9,234 19,198 17,161 16,668 7,369 0 -
-
NP to SH 9,234 19,198 17,161 16,668 7,369 0 -
-
Tax Rate 24.95% 26.12% 25.60% 28.36% 35.51% - -
Total Cost 48,733 82,920 77,212 66,716 47,383 0 -
-
Net Worth 176,298 170,988 146,351 131,399 102,413 0 -
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div - 3,599 - - - - -
Div Payout % - 18.75% - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 176,298 170,988 146,351 131,399 102,413 0 -
NOSH 89,948 89,993 90,006 89,999 80,010 0 -
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 15.93% 18.80% 18.18% 19.99% 13.46% 0.00% -
ROE 5.24% 11.23% 11.73% 12.68% 7.20% 0.00% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 64.45 113.47 104.85 92.65 68.43 0.00 -
EPS 10.27 21.33 19.07 18.52 9.21 0.00 -
DPS 0.00 4.00 0.00 0.00 0.00 0.00 -
NAPS 1.96 1.90 1.626 1.46 1.28 1.11 12.03%
Adjusted Per Share Value based on latest NOSH - 90,062
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 13.17 23.21 21.45 18.95 12.44 0.00 -
EPS 2.10 4.36 3.90 3.79 1.67 0.00 -
DPS 0.00 0.82 0.00 0.00 0.00 0.00 -
NAPS 0.4007 0.3886 0.3326 0.2986 0.2328 1.11 -18.42%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 - -
Price 0.71 0.67 0.86 0.89 0.80 0.00 -
P/RPS 1.10 0.59 0.82 0.96 1.17 0.00 -
P/EPS 6.92 3.14 4.51 4.81 8.69 0.00 -
EY 14.46 31.84 22.17 20.81 11.51 0.00 -
DY 0.00 5.97 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.35 0.53 0.61 0.63 0.00 -
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 13/02/07 20/02/06 21/02/05 09/02/04 27/01/03 - -
Price 0.70 0.68 0.80 0.90 0.73 0.00 -
P/RPS 1.09 0.60 0.76 0.97 1.07 0.00 -
P/EPS 6.82 3.19 4.20 4.86 7.93 0.00 -
EY 14.67 31.37 23.83 20.58 12.62 0.00 -
DY 0.00 5.88 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.36 0.49 0.62 0.57 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