[HUAYANG] QoQ TTM Result on 31-Dec-2002 [#3]

Stock
[HUAYANG] HUA YANG BHD
Announcement Date
27-Jan-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#3]
Profit Trend
QoQ- 45.9%
YoY--%
Quarter Report
Latest QR
Upcoming QR
HUAYANG's Result
HUAYANG's Financial Summary
View:
Show?
TTM Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 102,170 99,146 81,889 28,235 16,840 0 -
PBT 26,365 24,454 20,423 5,290 3,445 0 -
Tax -7,765 -7,493 -6,247 -1,889 -1,114 0 -
NP 18,600 16,961 14,176 3,401 2,331 0 -
-
NP to SH 18,600 16,961 14,176 3,401 2,331 0 -
-
Tax Rate 29.45% 30.64% 30.59% 35.71% 32.34% - -
Total Cost 83,570 82,185 67,713 24,834 14,509 0 -
-
Net Worth 125,671 126,181 113,043 109,567 91,850 0 -
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 125,671 126,181 113,043 109,567 91,850 0 -
NOSH 90,022 90,129 82,513 85,600 77,185 0 -
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 18.20% 17.11% 17.31% 12.05% 13.84% 0.00% -
ROE 14.80% 13.44% 12.54% 3.10% 2.54% 0.00% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 113.49 110.00 99.24 32.98 21.82 0.00 -
EPS 20.66 18.82 17.18 3.97 3.02 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.396 1.40 1.37 1.28 1.19 0.00 -
Adjusted Per Share Value based on latest NOSH - 85,600
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 23.22 22.53 18.61 6.42 3.83 0.00 -
EPS 4.23 3.85 3.22 0.77 0.53 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2856 0.2868 0.2569 0.249 0.2088 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 - - -
Price 0.87 0.65 0.54 0.80 0.00 0.00 -
P/RPS 0.77 0.59 0.54 2.43 0.00 0.00 -
P/EPS 4.21 3.45 3.14 20.14 0.00 0.00 -
EY 23.75 28.95 31.82 4.97 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.46 0.39 0.63 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 21/11/03 18/08/03 - - - - -
Price 0.90 0.77 0.00 0.00 0.00 0.00 -
P/RPS 0.79 0.70 0.00 0.00 0.00 0.00 -
P/EPS 4.36 4.09 0.00 0.00 0.00 0.00 -
EY 22.96 24.44 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.55 0.00 0.00 0.00 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