[HUAYANG] YoY TTM Result on 31-Dec-2007 [#3]

Stock
[HUAYANG] HUA YANG BHD
Announcement Date
22-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
31-Dec-2007 [#3]
Profit Trend
QoQ- 12.67%
YoY- -39.88%
Quarter Report
Latest QR
Upcoming QR
HUAYANG's Result
HUAYANG's Financial Summary
View:
Show?
TTM Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 149,362 102,445 97,474 56,414 68,515 112,407 94,492 7.92%
PBT 27,457 14,696 11,483 9,762 14,690 27,206 24,183 2.13%
Tax -7,347 -3,856 -3,394 -3,399 -4,100 -6,826 -6,019 3.37%
NP 20,110 10,840 8,089 6,363 10,590 20,380 18,164 1.70%
-
NP to SH 20,182 10,856 8,119 6,367 10,590 20,380 18,164 1.77%
-
Tax Rate 26.76% 26.24% 29.56% 34.82% 27.91% 25.09% 24.89% -
Total Cost 129,252 91,605 89,385 50,051 57,925 92,027 76,328 9.17%
-
Net Worth 108,030 192,670 185,939 180,076 176,828 171,130 146,422 -4.93%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div 2,702 2,248 2,251 4,507 7,645 - 4,503 -8.15%
Div Payout % 13.39% 20.71% 27.73% 70.80% 72.20% - 24.79% -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 108,030 192,670 185,939 180,076 176,828 171,130 146,422 -4.93%
NOSH 108,030 90,032 89,826 90,038 90,218 90,068 90,050 3.07%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 13.46% 10.58% 8.30% 11.28% 15.46% 18.13% 19.22% -
ROE 18.68% 5.63% 4.37% 3.54% 5.99% 11.91% 12.41% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 138.26 113.79 108.51 62.66 75.94 124.80 104.93 4.70%
EPS 18.68 12.06 9.04 7.07 11.74 22.63 20.17 -1.27%
DPS 2.50 2.50 2.50 5.00 8.50 0.00 5.00 -10.90%
NAPS 1.00 2.14 2.07 2.00 1.96 1.90 1.626 -7.77%
Adjusted Per Share Value based on latest NOSH - 90,038
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 33.95 23.28 22.15 12.82 15.57 25.55 21.48 7.92%
EPS 4.59 2.47 1.85 1.45 2.41 4.63 4.13 1.77%
DPS 0.61 0.51 0.51 1.02 1.74 0.00 1.02 -8.20%
NAPS 0.2455 0.4379 0.4226 0.4093 0.4019 0.3889 0.3328 -4.94%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 0.74 0.56 0.58 0.71 0.71 0.67 0.86 -
P/RPS 0.54 0.49 0.53 1.13 0.93 0.54 0.82 -6.72%
P/EPS 3.96 4.64 6.42 10.04 6.05 2.96 4.26 -1.20%
EY 25.25 21.53 15.58 9.96 16.53 33.77 23.45 1.23%
DY 3.38 4.46 4.31 7.04 11.97 0.00 5.81 -8.62%
P/NAPS 0.74 0.26 0.28 0.36 0.36 0.35 0.53 5.71%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 21/01/11 20/01/10 25/02/09 22/02/08 13/02/07 20/02/06 21/02/05 -
Price 0.82 0.63 0.52 0.64 0.70 0.68 0.80 -
P/RPS 0.59 0.55 0.48 1.02 0.92 0.54 0.76 -4.13%
P/EPS 4.39 5.22 5.75 9.05 5.96 3.01 3.97 1.68%
EY 22.78 19.14 17.38 11.05 16.77 33.28 25.21 -1.67%
DY 3.05 3.97 4.81 7.81 12.14 0.00 6.25 -11.26%
P/NAPS 0.82 0.29 0.25 0.32 0.36 0.36 0.49 8.95%

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