[HUAYANG] YoY TTM Result on 31-Dec-2003 [#3]

Stock
[HUAYANG] HUA YANG BHD
Announcement Date
09-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Dec-2003 [#3]
Profit Trend
QoQ- 25.14%
YoY- 584.39%
Quarter Report
Latest QR
Upcoming QR
HUAYANG's Result
HUAYANG's Financial Summary
View:
Show?
TTM Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 68,515 112,407 94,492 116,192 28,235 24.79%
PBT 14,690 27,206 24,183 32,582 5,290 29.06%
Tax -4,100 -6,826 -6,019 -9,306 -1,889 21.36%
NP 10,590 20,380 18,164 23,276 3,401 32.81%
-
NP to SH 10,590 20,380 18,164 23,276 3,401 32.81%
-
Tax Rate 27.91% 25.09% 24.89% 28.56% 35.71% -
Total Cost 57,925 92,027 76,328 92,916 24,834 23.56%
-
Net Worth 176,828 171,130 146,422 131,491 109,567 12.70%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div 7,645 - 4,503 - - -
Div Payout % 72.20% - 24.79% - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 176,828 171,130 146,422 131,491 109,567 12.70%
NOSH 90,218 90,068 90,050 90,062 85,600 1.32%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 15.46% 18.13% 19.22% 20.03% 12.05% -
ROE 5.99% 11.91% 12.41% 17.70% 3.10% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 75.94 124.80 104.93 129.01 32.98 23.16%
EPS 11.74 22.63 20.17 25.84 3.97 31.11%
DPS 8.50 0.00 5.00 0.00 0.00 -
NAPS 1.96 1.90 1.626 1.46 1.28 11.23%
Adjusted Per Share Value based on latest NOSH - 90,062
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 15.57 25.55 21.48 26.41 6.42 24.77%
EPS 2.41 4.63 4.13 5.29 0.77 32.98%
DPS 1.74 0.00 1.02 0.00 0.00 -
NAPS 0.4019 0.3889 0.3328 0.2988 0.249 12.70%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 0.71 0.67 0.86 0.89 0.80 -
P/RPS 0.93 0.54 0.82 0.69 2.43 -21.33%
P/EPS 6.05 2.96 4.26 3.44 20.14 -25.95%
EY 16.53 33.77 23.45 29.04 4.97 35.01%
DY 11.97 0.00 5.81 0.00 0.00 -
P/NAPS 0.36 0.35 0.53 0.61 0.63 -13.04%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 13/02/07 20/02/06 21/02/05 09/02/04 - -
Price 0.70 0.68 0.80 0.90 0.00 -
P/RPS 0.92 0.54 0.76 0.70 0.00 -
P/EPS 5.96 3.01 3.97 3.48 0.00 -
EY 16.77 33.28 25.21 28.72 0.00 -
DY 12.14 0.00 6.25 0.00 0.00 -
P/NAPS 0.36 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