[HUAYANG] YoY TTM Result on 30-Sep-2007 [#2]

Stock
[HUAYANG] HUA YANG BHD
Announcement Date
26-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
30-Sep-2007 [#2]
Profit Trend
QoQ- -5.88%
YoY- -56.14%
Quarter Report
Latest QR
Upcoming QR
HUAYANG's Result
HUAYANG's Financial Summary
View:
Show?
TTM Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 127,328 100,987 86,532 55,625 75,778 113,618 97,354 4.57%
PBT 20,843 14,541 11,310 8,696 17,647 26,720 27,426 -4.46%
Tax -5,634 -4,380 -2,919 -3,049 -4,763 -6,719 -7,082 -3.73%
NP 15,209 10,161 8,391 5,647 12,884 20,001 20,344 -4.73%
-
NP to SH 15,245 10,178 8,420 5,651 12,884 20,001 20,344 -4.69%
-
Tax Rate 27.03% 30.12% 25.81% 35.06% 26.99% 25.15% 25.82% -
Total Cost 112,119 90,826 78,141 49,978 62,894 93,617 77,010 6.45%
-
Net Worth 90,419 189,692 184,578 177,586 174,284 155,857 142,851 -7.33%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div 2,702 2,248 2,251 4,507 7,645 - 4,503 -8.15%
Div Payout % 17.73% 22.09% 26.73% 79.77% 59.34% - 22.14% -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 90,419 189,692 184,578 177,586 174,284 155,857 142,851 -7.33%
NOSH 90,419 89,901 90,038 90,145 89,837 90,039 90,070 0.06%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 11.94% 10.06% 9.70% 10.15% 17.00% 17.60% 20.90% -
ROE 16.86% 5.37% 4.56% 3.18% 7.39% 12.83% 14.24% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 140.82 112.33 96.11 61.71 84.35 126.19 108.09 4.50%
EPS 16.86 11.32 9.35 6.27 14.34 22.21 22.59 -4.75%
DPS 3.00 2.50 2.50 5.00 8.50 0.00 5.00 -8.15%
NAPS 1.00 2.11 2.05 1.97 1.94 1.731 1.586 -7.39%
Adjusted Per Share Value based on latest NOSH - 90,145
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 28.94 22.95 19.67 12.64 17.22 25.82 22.13 4.57%
EPS 3.46 2.31 1.91 1.28 2.93 4.55 4.62 -4.70%
DPS 0.61 0.51 0.51 1.02 1.74 0.00 1.02 -8.20%
NAPS 0.2055 0.4311 0.4195 0.4036 0.3961 0.3542 0.3247 -7.33%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 0.88 0.58 0.39 0.75 0.69 0.73 0.79 -
P/RPS 0.62 0.52 0.41 1.22 0.82 0.58 0.73 -2.68%
P/EPS 5.22 5.12 4.17 11.96 4.81 3.29 3.50 6.88%
EY 19.16 19.52 23.98 8.36 20.78 30.43 28.59 -6.45%
DY 3.41 4.31 6.41 6.67 12.32 0.00 6.33 -9.79%
P/NAPS 0.88 0.27 0.19 0.38 0.36 0.42 0.50 9.87%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 20/10/10 18/11/09 17/11/08 26/11/07 06/12/06 11/11/05 25/11/04 -
Price 0.70 0.57 0.60 0.75 0.70 0.66 0.80 -
P/RPS 0.50 0.51 0.62 1.22 0.83 0.52 0.74 -6.32%
P/EPS 4.15 5.03 6.42 11.96 4.88 2.97 3.54 2.68%
EY 24.09 19.86 15.59 8.36 20.49 33.66 28.23 -2.60%
DY 4.29 4.39 4.17 6.67 12.14 0.00 6.25 -6.07%
P/NAPS 0.70 0.27 0.29 0.38 0.36 0.38 0.50 5.76%

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