[HUAYANG] YoY TTM Result on 31-Dec-2002 [#3]

Stock
[HUAYANG] HUA YANG BHD
Announcement Date
27-Jan-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#3]
Profit Trend
QoQ- 45.9%
YoY--%
Quarter Report
Latest QR
Upcoming QR
HUAYANG's Result
HUAYANG's Financial Summary
View:
Show?
TTM Result
31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 112,407 94,492 116,192 28,235 58.42%
PBT 27,206 24,183 32,582 5,290 72.52%
Tax -6,826 -6,019 -9,306 -1,889 53.39%
NP 20,380 18,164 23,276 3,401 81.53%
-
NP to SH 20,380 18,164 23,276 3,401 81.53%
-
Tax Rate 25.09% 24.89% 28.56% 35.71% -
Total Cost 92,027 76,328 92,916 24,834 54.68%
-
Net Worth 171,130 146,422 131,491 109,567 16.00%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div - 4,503 - - -
Div Payout % - 24.79% - - -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 171,130 146,422 131,491 109,567 16.00%
NOSH 90,068 90,050 90,062 85,600 1.70%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 18.13% 19.22% 20.03% 12.05% -
ROE 11.91% 12.41% 17.70% 3.10% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 124.80 104.93 129.01 32.98 55.76%
EPS 22.63 20.17 25.84 3.97 78.53%
DPS 0.00 5.00 0.00 0.00 -
NAPS 1.90 1.626 1.46 1.28 14.05%
Adjusted Per Share Value based on latest NOSH - 85,600
31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 25.55 21.48 26.41 6.42 58.40%
EPS 4.63 4.13 5.29 0.77 81.74%
DPS 0.00 1.02 0.00 0.00 -
NAPS 0.3889 0.3328 0.2988 0.249 16.00%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 0.67 0.86 0.89 0.80 -
P/RPS 0.54 0.82 0.69 2.43 -39.40%
P/EPS 2.96 4.26 3.44 20.14 -47.19%
EY 33.77 23.45 29.04 4.97 89.29%
DY 0.00 5.81 0.00 0.00 -
P/NAPS 0.35 0.53 0.61 0.63 -17.77%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 20/02/06 21/02/05 09/02/04 - -
Price 0.68 0.80 0.90 0.00 -
P/RPS 0.54 0.76 0.70 0.00 -
P/EPS 3.01 3.97 3.48 0.00 -
EY 33.28 25.21 28.72 0.00 -
DY 0.00 6.25 0.00 0.00 -
P/NAPS 0.36 0.49 0.62 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