[HUAYANG] YoY Quarter Result on 31-Dec-2006 [#3]

Stock
[HUAYANG] HUA YANG BHD
Announcement Date
13-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
31-Dec-2006 [#3]
Profit Trend
QoQ- -25.29%
YoY- -58.15%
Quarter Report
Latest QR
Upcoming QR
HUAYANG's Result
HUAYANG's Financial Summary
View:
Show?
Quarter Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 27,270 25,812 14,870 14,081 21,344 22,555 25,417 1.17%
PBT 3,742 3,587 3,414 2,348 5,305 4,819 8,062 -11.99%
Tax -998 -1,522 -1,047 -697 -1,360 -1,253 -2,316 -13.07%
NP 2,744 2,065 2,367 1,651 3,945 3,566 5,746 -11.57%
-
NP to SH 2,744 2,066 2,367 1,651 3,945 3,566 5,746 -11.57%
-
Tax Rate 26.67% 42.43% 30.67% 29.68% 25.64% 26.00% 28.73% -
Total Cost 24,526 23,747 12,503 12,430 17,399 18,989 19,671 3.74%
-
Net Worth 192,670 185,939 180,076 176,828 171,130 146,422 131,491 6.56%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div - - - - 2,702 - - -
Div Payout % - - - - 68.49% - - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 192,670 185,939 180,076 176,828 171,130 146,422 131,491 6.56%
NOSH 90,032 89,826 90,038 90,218 90,068 90,050 90,062 -0.00%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 10.06% 8.00% 15.92% 11.73% 18.48% 15.81% 22.61% -
ROE 1.42% 1.11% 1.31% 0.93% 2.31% 2.44% 4.37% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 30.29 28.74 16.52 15.61 23.70 25.05 28.22 1.18%
EPS 3.05 2.30 2.63 1.83 4.38 3.96 6.38 -11.56%
DPS 0.00 0.00 0.00 0.00 3.00 0.00 0.00 -
NAPS 2.14 2.07 2.00 1.96 1.90 1.626 1.46 6.57%
Adjusted Per Share Value based on latest NOSH - 90,218
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 6.20 5.87 3.38 3.20 4.85 5.13 5.78 1.17%
EPS 0.62 0.47 0.54 0.38 0.90 0.81 1.31 -11.71%
DPS 0.00 0.00 0.00 0.00 0.61 0.00 0.00 -
NAPS 0.4379 0.4226 0.4093 0.4019 0.3889 0.3328 0.2988 6.57%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 0.56 0.58 0.71 0.71 0.67 0.86 0.89 -
P/RPS 1.85 2.02 4.30 4.55 2.83 3.43 3.15 -8.48%
P/EPS 18.37 25.22 27.01 38.80 15.30 21.72 13.95 4.68%
EY 5.44 3.97 3.70 2.58 6.54 4.60 7.17 -4.49%
DY 0.00 0.00 0.00 0.00 4.48 0.00 0.00 -
P/NAPS 0.26 0.28 0.36 0.36 0.35 0.53 0.61 -13.23%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 20/01/10 25/02/09 22/02/08 13/02/07 20/02/06 21/02/05 09/02/04 -
Price 0.63 0.52 0.64 0.70 0.68 0.80 0.90 -
P/RPS 2.08 1.81 3.88 4.48 2.87 3.19 3.19 -6.87%
P/EPS 20.67 22.61 24.34 38.25 15.53 20.20 14.11 6.56%
EY 4.84 4.42 4.11 2.61 6.44 4.95 7.09 -6.15%
DY 0.00 0.00 0.00 0.00 4.41 0.00 0.00 -
P/NAPS 0.29 0.25 0.32 0.36 0.36 0.49 0.62 -11.88%

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