[HUAYANG] YoY Cumulative Quarter Result on 31-Dec-2005 [#3]

Stock
[HUAYANG] HUA YANG BHD
Announcement Date
20-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
31-Dec-2005 [#3]
Profit Trend
QoQ- 37.74%
YoY- 11.87%
Quarter Report
Latest QR
Upcoming QR
HUAYANG's Result
HUAYANG's Financial Summary
View:
Show?
Cumulative Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 73,927 36,386 43,476 76,589 70,780 62,538 54,752 5.12%
PBT 9,170 6,501 9,229 19,491 17,299 17,449 11,426 -3.59%
Tax -3,029 -1,875 -2,303 -5,092 -4,428 -4,948 -4,057 -4.74%
NP 6,141 4,626 6,926 14,399 12,871 12,501 7,369 -2.98%
-
NP to SH 6,171 4,626 6,926 14,399 12,871 12,501 7,369 -2.91%
-
Tax Rate 33.03% 28.84% 24.95% 26.12% 25.60% 28.36% 35.51% -
Total Cost 67,786 31,760 36,550 62,190 57,909 50,037 47,383 6.14%
-
Net Worth 186,179 180,038 176,298 170,988 146,351 131,399 102,413 10.46%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div - - - 2,699 - - - -
Div Payout % - - - 18.75% - - - -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 186,179 180,038 176,298 170,988 146,351 131,399 102,413 10.46%
NOSH 89,941 90,019 89,948 89,993 90,006 89,999 80,010 1.96%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 8.31% 12.71% 15.93% 18.80% 18.18% 19.99% 13.46% -
ROE 3.31% 2.57% 3.93% 8.42% 8.79% 9.51% 7.20% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 82.19 40.42 48.33 85.10 78.64 69.49 68.43 3.09%
EPS 6.86 5.14 7.70 16.00 14.30 13.89 9.21 -4.78%
DPS 0.00 0.00 0.00 3.00 0.00 0.00 0.00 -
NAPS 2.07 2.00 1.96 1.90 1.626 1.46 1.28 8.33%
Adjusted Per Share Value based on latest NOSH - 90,068
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 16.80 8.27 9.88 17.41 16.09 14.21 12.44 5.13%
EPS 1.40 1.05 1.57 3.27 2.93 2.84 1.67 -2.89%
DPS 0.00 0.00 0.00 0.61 0.00 0.00 0.00 -
NAPS 0.4231 0.4092 0.4007 0.3886 0.3326 0.2986 0.2328 10.45%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 0.58 0.71 0.71 0.67 0.86 0.89 0.80 -
P/RPS 0.71 1.76 1.47 0.79 1.09 1.28 1.17 -7.98%
P/EPS 8.45 13.82 9.22 4.19 6.01 6.41 8.69 -0.46%
EY 11.83 7.24 10.85 23.88 16.63 15.61 11.51 0.45%
DY 0.00 0.00 0.00 4.48 0.00 0.00 0.00 -
P/NAPS 0.28 0.36 0.36 0.35 0.53 0.61 0.63 -12.63%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 25/02/09 22/02/08 13/02/07 20/02/06 21/02/05 09/02/04 27/01/03 -
Price 0.52 0.64 0.70 0.68 0.80 0.90 0.73 -
P/RPS 0.63 1.58 1.45 0.80 1.02 1.30 1.07 -8.44%
P/EPS 7.58 12.45 9.09 4.25 5.59 6.48 7.93 -0.74%
EY 13.19 8.03 11.00 23.53 17.88 15.43 12.62 0.73%
DY 0.00 0.00 0.00 4.41 0.00 0.00 0.00 -
P/NAPS 0.25 0.32 0.36 0.36 0.49 0.62 0.57 -12.82%

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