[HUAYANG] YoY TTM Result on 31-Mar-2003 [#4]

Stock
[HUAYANG] HUA YANG BHD
Announcement Date
23-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
31-Mar-2003 [#4]
Profit Trend
QoQ- 316.82%
YoY--%
Quarter Report
Latest QR
Upcoming QR
HUAYANG's Result
HUAYANG's Financial Summary
View:
Show?
TTM Result
31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Revenue 101,628 106,598 86,250 81,889 7.45%
PBT 24,952 25,014 24,333 20,423 6.89%
Tax -6,889 -6,162 -6,539 -6,247 3.31%
NP 18,063 18,852 17,794 14,176 8.40%
-
NP to SH 18,063 18,852 17,794 14,176 8.40%
-
Tax Rate 27.61% 24.63% 26.87% 30.59% -
Total Cost 83,565 87,746 68,456 67,713 7.25%
-
Net Worth 172,704 149,275 136,903 113,043 15.15%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Div 7,645 - 4,503 - -
Div Payout % 42.33% - 25.31% - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Net Worth 172,704 149,275 136,903 113,043 15.15%
NOSH 89,950 89,925 90,068 82,513 2.91%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 CAGR
NP Margin 17.77% 17.69% 20.63% 17.31% -
ROE 10.46% 12.63% 13.00% 12.54% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 112.98 118.54 95.76 99.24 4.41%
EPS 20.08 20.96 19.76 17.18 5.33%
DPS 8.50 0.00 5.00 0.00 -
NAPS 1.92 1.66 1.52 1.37 11.89%
Adjusted Per Share Value based on latest NOSH - 82,513
31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 23.10 24.23 19.60 18.61 7.46%
EPS 4.11 4.28 4.04 3.22 8.46%
DPS 1.74 0.00 1.02 0.00 -
NAPS 0.3925 0.3393 0.3111 0.2569 15.16%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 -
Price 0.70 0.76 0.92 0.54 -
P/RPS 0.62 0.64 0.96 0.54 4.70%
P/EPS 3.49 3.63 4.66 3.14 3.58%
EY 28.69 27.58 21.47 31.82 -3.38%
DY 12.14 0.00 5.43 0.00 -
P/NAPS 0.36 0.46 0.61 0.39 -2.63%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 26/05/06 26/05/05 24/05/04 - -
Price 0.71 0.75 0.80 0.00 -
P/RPS 0.63 0.63 0.84 0.00 -
P/EPS 3.54 3.58 4.05 0.00 -
EY 28.28 27.95 24.70 0.00 -
DY 11.97 0.00 6.25 0.00 -
P/NAPS 0.37 0.45 0.53 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