[HUAYANG] YoY TTM Result on 30-Jun-2007 [#1]

Stock
[HUAYANG] HUA YANG BHD
Announcement Date
03-Sep-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
30-Jun-2007 [#1]
Profit Trend
QoQ- -30.71%
YoY- -65.83%
Quarter Report
Latest QR
Upcoming QR
HUAYANG's Result
HUAYANG's Financial Summary
View:
Show?
TTM Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 115,592 105,118 71,791 52,799 96,300 108,886 90,971 4.07%
PBT 18,815 13,782 10,660 8,823 24,714 23,860 25,989 -5.23%
Tax -5,156 -4,029 -2,741 -2,823 -7,143 -5,640 -6,791 -4.48%
NP 13,659 9,753 7,919 6,000 17,571 18,220 19,198 -5.51%
-
NP to SH 13,673 9,777 7,936 6,004 17,571 18,220 19,198 -5.49%
-
Tax Rate 27.40% 29.23% 25.71% 32.00% 28.90% 23.64% 26.13% -
Total Cost 101,933 95,365 63,872 46,799 78,729 90,666 71,773 6.01%
-
Net Worth 202,335 188,730 183,599 177,773 176,170 153,086 141,435 6.14%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div 2,702 2,248 2,251 4,507 7,645 - 4,503 -8.15%
Div Payout % 19.76% 22.99% 28.37% 75.08% 43.51% - 23.46% -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 202,335 188,730 183,599 177,773 176,170 153,086 141,435 6.14%
NOSH 89,926 89,871 89,999 89,333 89,882 90,050 90,086 -0.02%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 11.82% 9.28% 11.03% 11.36% 18.25% 16.73% 21.10% -
ROE 6.76% 5.18% 4.32% 3.38% 9.97% 11.90% 13.57% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 128.54 116.96 79.77 59.10 107.14 120.92 100.98 4.10%
EPS 15.20 10.88 8.82 6.72 19.55 20.23 21.31 -5.47%
DPS 3.00 2.50 2.50 5.00 8.50 0.00 5.00 -8.15%
NAPS 2.25 2.10 2.04 1.99 1.96 1.70 1.57 6.17%
Adjusted Per Share Value based on latest NOSH - 89,333
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 26.27 23.89 16.32 12.00 21.89 24.75 20.68 4.06%
EPS 3.11 2.22 1.80 1.36 3.99 4.14 4.36 -5.47%
DPS 0.61 0.51 0.51 1.02 1.74 0.00 1.02 -8.20%
NAPS 0.4599 0.4289 0.4173 0.404 0.4004 0.3479 0.3214 6.15%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 0.64 0.57 0.75 0.78 0.68 0.74 0.83 -
P/RPS 0.50 0.49 0.94 1.32 0.63 0.61 0.82 -7.91%
P/EPS 4.21 5.24 8.51 11.61 3.48 3.66 3.89 1.32%
EY 23.76 19.09 11.76 8.62 28.75 27.34 25.68 -1.28%
DY 4.69 4.39 3.33 6.41 12.50 0.00 6.02 -4.07%
P/NAPS 0.28 0.27 0.37 0.39 0.35 0.44 0.53 -10.08%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 16/07/10 22/07/09 25/08/08 03/09/07 28/08/06 03/08/05 21/07/04 -
Price 0.68 0.56 0.56 0.84 0.75 0.71 0.81 -
P/RPS 0.53 0.48 0.70 1.42 0.70 0.59 0.80 -6.62%
P/EPS 4.47 5.15 6.35 12.50 3.84 3.51 3.80 2.74%
EY 22.36 19.43 15.75 8.00 26.07 28.50 26.31 -2.67%
DY 4.41 4.46 4.46 5.95 11.33 0.00 6.17 -5.44%
P/NAPS 0.30 0.27 0.27 0.42 0.38 0.42 0.52 -8.75%

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