[HUAYANG] YoY Annualized Quarter Result on 31-Dec-2007 [#3]

Stock
[HUAYANG] HUA YANG BHD
Announcement Date
22-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
31-Dec-2007 [#3]
Profit Trend
QoQ- 36.52%
YoY- -33.21%
Quarter Report
Latest QR
Upcoming QR
HUAYANG's Result
HUAYANG's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 162,865 101,772 98,569 48,514 57,968 102,118 94,373 9.51%
PBT 30,337 15,088 12,226 8,668 12,305 25,988 23,065 4.67%
Tax -7,902 -4,052 -4,038 -2,500 -3,070 -6,789 -5,904 4.97%
NP 22,434 11,036 8,188 6,168 9,234 19,198 17,161 4.56%
-
NP to SH 22,538 11,056 8,228 6,168 9,234 19,198 17,161 4.64%
-
Tax Rate 26.05% 26.86% 33.03% 28.84% 24.95% 26.12% 25.60% -
Total Cost 140,430 90,736 90,381 42,346 48,733 82,920 77,212 10.47%
-
Net Worth 189,424 192,669 186,179 180,038 176,298 170,988 146,351 4.39%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div - - - - - 3,599 - -
Div Payout % - - - - - 18.75% - -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 189,424 192,669 186,179 180,038 176,298 170,988 146,351 4.39%
NOSH 96,154 90,032 89,941 90,019 89,948 89,993 90,006 1.10%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 13.77% 10.84% 8.31% 12.71% 15.93% 18.80% 18.18% -
ROE 11.90% 5.74% 4.42% 3.43% 5.24% 11.23% 11.73% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 169.38 113.04 109.59 53.89 64.45 113.47 104.85 8.31%
EPS 23.44 12.28 9.15 6.85 10.27 21.33 19.07 3.49%
DPS 0.00 0.00 0.00 0.00 0.00 4.00 0.00 -
NAPS 1.97 2.14 2.07 2.00 1.96 1.90 1.626 3.24%
Adjusted Per Share Value based on latest NOSH - 90,038
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 37.01 23.13 22.40 11.03 13.17 23.21 21.45 9.51%
EPS 5.12 2.51 1.87 1.40 2.10 4.36 3.90 4.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.82 0.00 -
NAPS 0.4305 0.4379 0.4231 0.4092 0.4007 0.3886 0.3326 4.39%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 0.74 0.56 0.58 0.71 0.71 0.67 0.86 -
P/RPS 0.44 0.50 0.53 1.32 1.10 0.59 0.82 -9.85%
P/EPS 3.16 4.56 6.34 10.36 6.92 3.14 4.51 -5.75%
EY 31.68 21.93 15.77 9.65 14.46 31.84 22.17 6.12%
DY 0.00 0.00 0.00 0.00 0.00 5.97 0.00 -
P/NAPS 0.38 0.26 0.28 0.36 0.36 0.35 0.53 -5.39%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 21/01/11 20/01/10 25/02/09 22/02/08 13/02/07 20/02/06 21/02/05 -
Price 0.82 0.63 0.52 0.64 0.70 0.68 0.80 -
P/RPS 0.48 0.56 0.47 1.19 1.09 0.60 0.76 -7.36%
P/EPS 3.50 5.13 5.68 9.34 6.82 3.19 4.20 -2.99%
EY 28.59 19.49 17.59 10.71 14.67 31.37 23.83 3.08%
DY 0.00 0.00 0.00 0.00 0.00 5.88 0.00 -
P/NAPS 0.42 0.29 0.25 0.32 0.36 0.36 0.49 -2.53%

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