[HUAYANG] YoY TTM Result on 30-Sep-2005 [#2]

Stock
[HUAYANG] HUA YANG BHD
Announcement Date
11-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
30-Sep-2005 [#2]
Profit Trend
QoQ- 9.77%
YoY- -1.69%
Quarter Report
Latest QR
Upcoming QR
HUAYANG's Result
HUAYANG's Financial Summary
View:
Show?
TTM Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 86,532 55,625 75,778 113,618 97,354 102,170 16,840 31.33%
PBT 11,310 8,696 17,647 26,720 27,426 26,365 3,445 21.88%
Tax -2,919 -3,049 -4,763 -6,719 -7,082 -7,765 -1,114 17.39%
NP 8,391 5,647 12,884 20,001 20,344 18,600 2,331 23.77%
-
NP to SH 8,420 5,651 12,884 20,001 20,344 18,600 2,331 23.84%
-
Tax Rate 25.81% 35.06% 26.99% 25.15% 25.82% 29.45% 32.34% -
Total Cost 78,141 49,978 62,894 93,617 77,010 83,570 14,509 32.36%
-
Net Worth 184,578 177,586 174,284 155,857 142,851 125,671 91,850 12.32%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div 2,251 4,507 7,645 - 4,503 - - -
Div Payout % 26.73% 79.77% 59.34% - 22.14% - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 184,578 177,586 174,284 155,857 142,851 125,671 91,850 12.32%
NOSH 90,038 90,145 89,837 90,039 90,070 90,022 77,185 2.59%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 9.70% 10.15% 17.00% 17.60% 20.90% 18.20% 13.84% -
ROE 4.56% 3.18% 7.39% 12.83% 14.24% 14.80% 2.54% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 96.11 61.71 84.35 126.19 108.09 113.49 21.82 28.00%
EPS 9.35 6.27 14.34 22.21 22.59 20.66 3.02 20.70%
DPS 2.50 5.00 8.50 0.00 5.00 0.00 0.00 -
NAPS 2.05 1.97 1.94 1.731 1.586 1.396 1.19 9.47%
Adjusted Per Share Value based on latest NOSH - 90,039
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 19.67 12.64 17.22 25.82 22.13 23.22 3.83 31.31%
EPS 1.91 1.28 2.93 4.55 4.62 4.23 0.53 23.79%
DPS 0.51 1.02 1.74 0.00 1.02 0.00 0.00 -
NAPS 0.4195 0.4036 0.3961 0.3542 0.3247 0.2856 0.2088 12.31%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 - -
Price 0.39 0.75 0.69 0.73 0.79 0.87 0.00 -
P/RPS 0.41 1.22 0.82 0.58 0.73 0.77 0.00 -
P/EPS 4.17 11.96 4.81 3.29 3.50 4.21 0.00 -
EY 23.98 8.36 20.78 30.43 28.59 23.75 0.00 -
DY 6.41 6.67 12.32 0.00 6.33 0.00 0.00 -
P/NAPS 0.19 0.38 0.36 0.42 0.50 0.62 0.00 -
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 17/11/08 26/11/07 06/12/06 11/11/05 25/11/04 21/11/03 - -
Price 0.60 0.75 0.70 0.66 0.80 0.90 0.00 -
P/RPS 0.62 1.22 0.83 0.52 0.74 0.79 0.00 -
P/EPS 6.42 11.96 4.88 2.97 3.54 4.36 0.00 -
EY 15.59 8.36 20.49 33.66 28.23 22.96 0.00 -
DY 4.17 6.67 12.14 0.00 6.25 0.00 0.00 -
P/NAPS 0.29 0.38 0.36 0.38 0.50 0.64 0.00 -

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