[HUAYANG] QoQ Quarter Result on 30-Jun-2007 [#1]

Stock
[HUAYANG] HUA YANG BHD
Announcement Date
03-Sep-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
30-Jun-2007 [#1]
Profit Trend
QoQ- -76.88%
YoY- -86.88%
Quarter Report
Latest QR
Upcoming QR
HUAYANG's Result
HUAYANG's Financial Summary
View:
Show?
Quarter Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 23,547 14,870 13,283 8,233 20,028 14,081 10,457 71.71%
PBT 2,313 3,414 2,459 628 3,261 2,348 2,586 -7.16%
Tax -365 -1,047 -602 -226 -1,524 -697 -376 -1.95%
NP 1,948 2,367 1,857 402 1,737 1,651 2,210 -8.06%
-
NP to SH 1,948 2,367 1,857 402 1,739 1,651 2,210 -8.06%
-
Tax Rate 15.78% 30.67% 24.48% 35.99% 46.73% 29.68% 14.54% -
Total Cost 21,599 12,503 11,426 7,831 18,291 12,430 8,247 89.89%
-
Net Worth 180,086 180,076 177,586 177,773 179,401 176,828 174,284 2.20%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div 2,251 - - - 4,507 - - -
Div Payout % 115.56% - - - 259.21% - - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 180,086 180,076 177,586 177,773 179,401 176,828 174,284 2.20%
NOSH 90,043 90,038 90,145 89,333 90,151 90,218 89,837 0.15%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 8.27% 15.92% 13.98% 4.88% 8.67% 11.73% 21.13% -
ROE 1.08% 1.31% 1.05% 0.23% 0.97% 0.93% 1.27% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 26.15 16.52 14.74 9.22 22.22 15.61 11.64 71.44%
EPS 2.16 2.63 2.06 0.45 1.93 1.83 2.46 -8.29%
DPS 2.50 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 2.00 2.00 1.97 1.99 1.99 1.96 1.94 2.04%
Adjusted Per Share Value based on latest NOSH - 89,333
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 5.35 3.38 3.02 1.87 4.55 3.20 2.38 71.51%
EPS 0.44 0.54 0.42 0.09 0.40 0.38 0.50 -8.16%
DPS 0.51 0.00 0.00 0.00 1.02 0.00 0.00 -
NAPS 0.4093 0.4093 0.4036 0.404 0.4077 0.4019 0.3961 2.20%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 0.60 0.71 0.75 0.78 0.76 0.71 0.69 -
P/RPS 2.29 4.30 5.09 8.46 3.42 4.55 5.93 -46.93%
P/EPS 27.73 27.01 36.41 173.33 39.40 38.80 28.05 -0.76%
EY 3.61 3.70 2.75 0.58 2.54 2.58 3.57 0.74%
DY 4.17 0.00 0.00 0.00 6.58 0.00 0.00 -
P/NAPS 0.30 0.36 0.38 0.39 0.38 0.36 0.36 -11.43%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 23/05/08 22/02/08 26/11/07 03/09/07 23/05/07 13/02/07 06/12/06 -
Price 0.58 0.64 0.75 0.84 0.75 0.70 0.70 -
P/RPS 2.22 3.88 5.09 9.11 3.38 4.48 6.01 -48.48%
P/EPS 26.81 24.34 36.41 186.67 38.88 38.25 28.46 -3.89%
EY 3.73 4.11 2.75 0.54 2.57 2.61 3.51 4.13%
DY 4.31 0.00 0.00 0.00 6.67 0.00 0.00 -
P/NAPS 0.29 0.32 0.38 0.42 0.38 0.36 0.36 -13.41%

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