[HUAYANG] QoQ Annualized Quarter Result on 31-Mar-2007 [#4]

Stock
[HUAYANG] HUA YANG BHD
Announcement Date
23-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
31-Mar-2007 [#4]
Profit Trend
QoQ- -6.17%
YoY- -52.03%
Quarter Report
Latest QR
Upcoming QR
HUAYANG's Result
HUAYANG's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 48,514 43,032 32,932 63,504 57,968 58,790 75,752 -25.64%
PBT 8,668 6,174 2,512 12,490 12,305 13,760 17,180 -36.54%
Tax -2,500 -1,656 -904 -3,827 -3,070 -3,212 -4,920 -36.24%
NP 6,168 4,518 1,608 8,663 9,234 10,548 12,260 -36.66%
-
NP to SH 6,168 4,518 1,608 8,665 9,234 10,548 12,260 -36.66%
-
Tax Rate 28.84% 26.82% 35.99% 30.64% 24.95% 23.34% 28.64% -
Total Cost 42,346 38,514 31,324 54,841 48,733 48,242 63,492 -23.60%
-
Net Worth 180,038 177,300 177,773 178,179 176,298 174,599 176,170 1.45%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 180,038 177,300 177,773 178,179 176,298 174,599 176,170 1.45%
NOSH 90,019 90,000 89,333 89,989 89,948 89,999 89,882 0.10%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 12.71% 10.50% 4.88% 13.64% 15.93% 17.94% 16.18% -
ROE 3.43% 2.55% 0.90% 4.86% 5.24% 6.04% 6.96% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 53.89 47.81 36.86 70.57 64.45 65.32 84.28 -25.71%
EPS 6.85 5.02 1.80 9.63 10.27 11.72 13.64 -36.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.00 1.97 1.99 1.98 1.96 1.94 1.96 1.35%
Adjusted Per Share Value based on latest NOSH - 90,151
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 11.03 9.78 7.48 14.43 13.17 13.36 17.22 -25.63%
EPS 1.40 1.03 0.37 1.97 2.10 2.40 2.79 -36.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4092 0.403 0.404 0.405 0.4007 0.3968 0.4004 1.45%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.71 0.75 0.78 0.76 0.71 0.69 0.68 -
P/RPS 1.32 1.57 2.12 1.08 1.10 1.06 0.81 38.35%
P/EPS 10.36 14.94 43.33 7.89 6.92 5.89 4.99 62.52%
EY 9.65 6.69 2.31 12.67 14.46 16.99 20.06 -38.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.38 0.39 0.38 0.36 0.36 0.35 1.89%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 22/02/08 26/11/07 03/09/07 23/05/07 13/02/07 06/12/06 28/08/06 -
Price 0.64 0.75 0.84 0.75 0.70 0.70 0.75 -
P/RPS 1.19 1.57 2.28 1.06 1.09 1.07 0.89 21.30%
P/EPS 9.34 14.94 46.67 7.79 6.82 5.97 5.50 42.20%
EY 10.71 6.69 2.14 12.84 14.67 16.74 18.19 -29.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.38 0.42 0.38 0.36 0.36 0.38 -10.79%

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