[HUAYANG] YoY Quarter Result on 31-Mar-2006 [#4]

Stock
[HUAYANG] HUA YANG BHD
Announcement Date
26-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
31-Mar-2006 [#4]
Profit Trend
QoQ- -7.12%
YoY- -38.74%
Quarter Report
Latest QR
Upcoming QR
HUAYANG's Result
HUAYANG's Financial Summary
View:
Show?
Quarter Result
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Revenue 26,116 23,547 20,028 25,039 35,818 23,712 53,654 -11.29%
PBT 3,382 2,313 3,261 5,461 7,715 6,884 15,159 -22.10%
Tax -817 -365 -1,524 -1,797 -1,734 -1,591 -4,358 -24.32%
NP 2,565 1,948 1,737 3,664 5,981 5,293 10,801 -21.28%
-
NP to SH 2,566 1,948 1,739 3,664 5,981 5,293 10,801 -21.28%
-
Tax Rate 24.16% 15.78% 46.73% 32.91% 22.48% 23.11% 28.75% -
Total Cost 23,551 21,599 18,291 21,375 29,837 18,419 42,853 -9.48%
-
Net Worth 179,852 180,086 179,401 172,704 149,275 136,903 113,043 8.03%
Dividend
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Div 2,248 2,251 4,507 7,645 - 4,503 - -
Div Payout % 87.61% 115.56% 259.21% 208.67% - 85.08% - -
Equity
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Net Worth 179,852 180,086 179,401 172,704 149,275 136,903 113,043 8.03%
NOSH 89,926 90,043 90,151 89,950 89,925 90,068 82,513 1.44%
Ratio Analysis
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
NP Margin 9.82% 8.27% 8.67% 14.63% 16.70% 22.32% 20.13% -
ROE 1.43% 1.08% 0.97% 2.12% 4.01% 3.87% 9.55% -
Per Share
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 29.04 26.15 22.22 27.84 39.83 26.33 65.02 -12.55%
EPS 2.85 2.16 1.93 4.07 6.65 5.88 13.09 -22.41%
DPS 2.50 2.50 5.00 8.50 0.00 5.00 0.00 -
NAPS 2.00 2.00 1.99 1.92 1.66 1.52 1.37 6.50%
Adjusted Per Share Value based on latest NOSH - 89,950
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 5.94 5.35 4.55 5.69 8.14 5.39 12.19 -11.28%
EPS 0.58 0.44 0.40 0.83 1.36 1.20 2.45 -21.33%
DPS 0.51 0.51 1.02 1.74 0.00 1.02 0.00 -
NAPS 0.4088 0.4093 0.4077 0.3925 0.3393 0.3111 0.2569 8.04%
Price Multiplier on Financial Quarter End Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 -
Price 0.51 0.60 0.76 0.70 0.76 0.92 0.54 -
P/RPS 1.76 2.29 3.42 2.51 1.91 3.49 0.83 13.33%
P/EPS 17.87 27.73 39.40 17.18 11.43 15.66 4.13 27.62%
EY 5.60 3.61 2.54 5.82 8.75 6.39 24.24 -21.64%
DY 4.90 4.17 6.58 12.14 0.00 5.43 0.00 -
P/NAPS 0.26 0.30 0.38 0.36 0.46 0.61 0.39 -6.52%
Price Multiplier on Announcement Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 27/05/09 23/05/08 23/05/07 26/05/06 26/05/05 24/05/04 23/05/03 -
Price 0.60 0.58 0.75 0.71 0.75 0.80 0.63 -
P/RPS 2.07 2.22 3.38 2.55 1.88 3.04 0.97 13.45%
P/EPS 21.03 26.81 38.88 17.43 11.28 13.61 4.81 27.84%
EY 4.76 3.73 2.57 5.74 8.87 7.35 20.78 -21.76%
DY 4.17 4.31 6.67 11.97 0.00 6.25 0.00 -
P/NAPS 0.30 0.29 0.38 0.37 0.45 0.53 0.46 -6.87%

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