[HUAYANG] YoY TTM Result on 31-Dec-2006 [#3]

Stock
[HUAYANG] HUA YANG BHD
Announcement Date
13-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
31-Dec-2006 [#3]
Profit Trend
QoQ- -17.81%
YoY- -48.04%
Quarter Report
Latest QR
Upcoming QR
HUAYANG's Result
HUAYANG's Financial Summary
View:
Show?
TTM Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 102,445 97,474 56,414 68,515 112,407 94,492 116,192 -2.07%
PBT 14,696 11,483 9,762 14,690 27,206 24,183 32,582 -12.41%
Tax -3,856 -3,394 -3,399 -4,100 -6,826 -6,019 -9,306 -13.64%
NP 10,840 8,089 6,363 10,590 20,380 18,164 23,276 -11.94%
-
NP to SH 10,856 8,119 6,367 10,590 20,380 18,164 23,276 -11.92%
-
Tax Rate 26.24% 29.56% 34.82% 27.91% 25.09% 24.89% 28.56% -
Total Cost 91,605 89,385 50,051 57,925 92,027 76,328 92,916 -0.23%
-
Net Worth 192,670 185,939 180,076 176,828 171,130 146,422 131,491 6.56%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div 2,248 2,251 4,507 7,645 - 4,503 - -
Div Payout % 20.71% 27.73% 70.80% 72.20% - 24.79% - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 192,670 185,939 180,076 176,828 171,130 146,422 131,491 6.56%
NOSH 90,032 89,826 90,038 90,218 90,068 90,050 90,062 -0.00%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 10.58% 8.30% 11.28% 15.46% 18.13% 19.22% 20.03% -
ROE 5.63% 4.37% 3.54% 5.99% 11.91% 12.41% 17.70% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 113.79 108.51 62.66 75.94 124.80 104.93 129.01 -2.06%
EPS 12.06 9.04 7.07 11.74 22.63 20.17 25.84 -11.91%
DPS 2.50 2.50 5.00 8.50 0.00 5.00 0.00 -
NAPS 2.14 2.07 2.00 1.96 1.90 1.626 1.46 6.57%
Adjusted Per Share Value based on latest NOSH - 90,218
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 23.28 22.15 12.82 15.57 25.55 21.48 26.41 -2.07%
EPS 2.47 1.85 1.45 2.41 4.63 4.13 5.29 -11.91%
DPS 0.51 0.51 1.02 1.74 0.00 1.02 0.00 -
NAPS 0.4379 0.4226 0.4093 0.4019 0.3889 0.3328 0.2988 6.57%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 0.56 0.58 0.71 0.71 0.67 0.86 0.89 -
P/RPS 0.49 0.53 1.13 0.93 0.54 0.82 0.69 -5.54%
P/EPS 4.64 6.42 10.04 6.05 2.96 4.26 3.44 5.10%
EY 21.53 15.58 9.96 16.53 33.77 23.45 29.04 -4.86%
DY 4.46 4.31 7.04 11.97 0.00 5.81 0.00 -
P/NAPS 0.26 0.28 0.36 0.36 0.35 0.53 0.61 -13.23%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 20/01/10 25/02/09 22/02/08 13/02/07 20/02/06 21/02/05 09/02/04 -
Price 0.63 0.52 0.64 0.70 0.68 0.80 0.90 -
P/RPS 0.55 0.48 1.02 0.92 0.54 0.76 0.70 -3.93%
P/EPS 5.22 5.75 9.05 5.96 3.01 3.97 3.48 6.98%
EY 19.14 17.38 11.05 16.77 33.28 25.21 28.72 -6.53%
DY 3.97 4.81 7.81 12.14 0.00 6.25 0.00 -
P/NAPS 0.29 0.25 0.32 0.36 0.36 0.49 0.62 -11.88%

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