[HUAYANG] QoQ Annualized Quarter Result on 30-Sep-2004 [#2]

Stock
[HUAYANG] HUA YANG BHD
Announcement Date
25-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
30-Sep-2004 [#2]
Profit Trend
QoQ- 11.06%
YoY- 37.75%
Quarter Report
Latest QR
Upcoming QR
HUAYANG's Result
HUAYANG's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 97,064 106,598 94,373 96,450 87,912 86,250 83,384 10.66%
PBT 18,132 25,014 23,065 24,960 22,748 23,370 23,265 -15.32%
Tax -3,904 -6,162 -5,904 -6,350 -5,992 -6,539 -6,597 -29.53%
NP 14,228 18,852 17,161 18,610 16,756 16,831 16,668 -10.02%
-
NP to SH 14,228 18,852 17,161 18,610 16,756 16,831 16,668 -10.02%
-
Tax Rate 21.53% 24.63% 25.60% 25.44% 26.34% 27.98% 28.36% -
Total Cost 82,836 87,746 77,212 77,840 71,156 69,419 66,716 15.53%
-
Net Worth 153,086 161,065 146,351 142,724 141,435 134,130 131,399 10.73%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - 6,298 - - - 4,501 - -
Div Payout % - 33.41% - - - 26.74% - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 153,086 161,065 146,351 142,724 141,435 134,130 131,399 10.73%
NOSH 90,050 89,980 90,006 89,990 90,086 90,020 89,999 0.03%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 14.66% 17.69% 18.18% 19.29% 19.06% 19.51% 19.99% -
ROE 9.29% 11.70% 11.73% 13.04% 11.85% 12.55% 12.68% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 107.79 118.47 104.85 107.18 97.59 95.81 92.65 10.62%
EPS 15.80 20.95 19.07 20.68 18.60 18.70 18.52 -10.05%
DPS 0.00 7.00 0.00 0.00 0.00 5.00 0.00 -
NAPS 1.70 1.79 1.626 1.586 1.57 1.49 1.46 10.68%
Adjusted Per Share Value based on latest NOSH - 90,070
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 22.06 24.23 21.45 21.92 19.98 19.60 18.95 10.67%
EPS 3.23 4.28 3.90 4.23 3.81 3.83 3.79 -10.11%
DPS 0.00 1.43 0.00 0.00 0.00 1.02 0.00 -
NAPS 0.3479 0.3661 0.3326 0.3244 0.3214 0.3048 0.2986 10.73%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.74 0.76 0.86 0.79 0.83 0.92 0.89 -
P/RPS 0.69 0.64 0.82 0.74 0.85 0.96 0.96 -19.77%
P/EPS 4.68 3.63 4.51 3.82 4.46 4.92 4.81 -1.81%
EY 21.35 27.57 22.17 26.18 22.41 20.32 20.81 1.72%
DY 0.00 9.21 0.00 0.00 0.00 5.43 0.00 -
P/NAPS 0.44 0.42 0.53 0.50 0.53 0.62 0.61 -19.58%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 03/08/05 26/05/05 21/02/05 25/11/04 21/07/04 24/05/04 09/02/04 -
Price 0.71 0.75 0.80 0.80 0.81 0.80 0.90 -
P/RPS 0.66 0.63 0.76 0.75 0.83 0.83 0.97 -22.65%
P/EPS 4.49 3.58 4.20 3.87 4.35 4.28 4.86 -5.14%
EY 22.25 27.93 23.83 25.85 22.96 23.37 20.58 5.34%
DY 0.00 9.33 0.00 0.00 0.00 6.25 0.00 -
P/NAPS 0.42 0.42 0.49 0.50 0.52 0.54 0.62 -22.88%

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