[HUAYANG] QoQ Annualized Quarter Result on 30-Sep-2007 [#2]

Stock
[HUAYANG] HUA YANG BHD
Announcement Date
26-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
30-Sep-2007 [#2]
Profit Trend
QoQ- 180.97%
YoY- -57.17%
Quarter Report
Latest QR
Upcoming QR
HUAYANG's Result
HUAYANG's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 80,364 59,933 48,514 43,032 32,932 63,504 57,968 24.35%
PBT 9,896 8,815 8,668 6,174 2,512 12,490 12,305 -13.53%
Tax -2,908 -2,240 -2,500 -1,656 -904 -3,827 -3,070 -3.55%
NP 6,988 6,575 6,168 4,518 1,608 8,663 9,234 -16.97%
-
NP to SH 7,056 6,575 6,168 4,518 1,608 8,665 9,234 -16.43%
-
Tax Rate 29.39% 25.41% 28.84% 26.82% 35.99% 30.64% 24.95% -
Total Cost 73,376 53,358 42,346 38,514 31,324 54,841 48,733 31.40%
-
Net Worth 183,599 177,352 180,038 177,300 177,773 178,179 176,298 2.74%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - 2,250 - - - - - -
Div Payout % - 34.23% - - - - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 183,599 177,352 180,038 177,300 177,773 178,179 176,298 2.74%
NOSH 89,999 90,026 90,019 90,000 89,333 89,989 89,948 0.03%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 8.70% 10.97% 12.71% 10.50% 4.88% 13.64% 15.93% -
ROE 3.84% 3.71% 3.43% 2.55% 0.90% 4.86% 5.24% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 89.29 66.57 53.89 47.81 36.86 70.57 64.45 24.30%
EPS 7.84 7.31 6.85 5.02 1.80 9.63 10.27 -16.48%
DPS 0.00 2.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.04 1.97 2.00 1.97 1.99 1.98 1.96 2.70%
Adjusted Per Share Value based on latest NOSH - 90,145
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 18.26 13.62 11.03 9.78 7.48 14.43 13.17 24.36%
EPS 1.60 1.49 1.40 1.03 0.37 1.97 2.10 -16.59%
DPS 0.00 0.51 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4173 0.4031 0.4092 0.403 0.404 0.405 0.4007 2.74%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.75 0.60 0.71 0.75 0.78 0.76 0.71 -
P/RPS 0.84 0.90 1.32 1.57 2.12 1.08 1.10 -16.46%
P/EPS 9.57 8.22 10.36 14.94 43.33 7.89 6.92 24.15%
EY 10.45 12.17 9.65 6.69 2.31 12.67 14.46 -19.48%
DY 0.00 4.17 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.30 0.36 0.38 0.39 0.38 0.36 1.84%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 25/08/08 23/05/08 22/02/08 26/11/07 03/09/07 23/05/07 13/02/07 -
Price 0.56 0.58 0.64 0.75 0.84 0.75 0.70 -
P/RPS 0.63 0.87 1.19 1.57 2.28 1.06 1.09 -30.63%
P/EPS 7.14 7.94 9.34 14.94 46.67 7.79 6.82 3.10%
EY 14.00 12.59 10.71 6.69 2.14 12.84 14.67 -3.07%
DY 0.00 4.31 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.29 0.32 0.38 0.42 0.38 0.36 -17.46%

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