[HUAYANG] QoQ TTM Result on 31-Dec-2004 [#3]

Stock
[HUAYANG] HUA YANG BHD
Announcement Date
21-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
31-Dec-2004 [#3]
Profit Trend
QoQ- -10.72%
YoY- -21.96%
Quarter Report
Latest QR
Upcoming QR
HUAYANG's Result
HUAYANG's Financial Summary
View:
Show?
TTM Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 113,618 108,886 106,598 94,492 97,354 90,971 86,250 20.14%
PBT 26,720 23,860 25,014 24,183 27,426 25,989 24,333 6.43%
Tax -6,719 -5,640 -6,162 -6,019 -7,082 -6,791 -6,539 1.82%
NP 20,001 18,220 18,852 18,164 20,344 19,198 17,794 8.09%
-
NP to SH 20,001 18,220 18,852 18,164 20,344 19,198 17,794 8.09%
-
Tax Rate 25.15% 23.64% 24.63% 24.89% 25.82% 26.13% 26.87% -
Total Cost 93,617 90,666 87,746 76,328 77,010 71,773 68,456 23.18%
-
Net Worth 155,857 153,086 149,275 146,422 142,851 141,435 136,903 9.02%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - 4,503 4,503 4,503 4,503 -
Div Payout % - - - 24.79% 22.14% 23.46% 25.31% -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 155,857 153,086 149,275 146,422 142,851 141,435 136,903 9.02%
NOSH 90,039 90,050 89,925 90,050 90,070 90,086 90,068 -0.02%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 17.60% 16.73% 17.69% 19.22% 20.90% 21.10% 20.63% -
ROE 12.83% 11.90% 12.63% 12.41% 14.24% 13.57% 13.00% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 126.19 120.92 118.54 104.93 108.09 100.98 95.76 20.17%
EPS 22.21 20.23 20.96 20.17 22.59 21.31 19.76 8.09%
DPS 0.00 0.00 0.00 5.00 5.00 5.00 5.00 -
NAPS 1.731 1.70 1.66 1.626 1.586 1.57 1.52 9.04%
Adjusted Per Share Value based on latest NOSH - 90,050
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 25.82 24.75 24.23 21.48 22.13 20.68 19.60 20.15%
EPS 4.55 4.14 4.28 4.13 4.62 4.36 4.04 8.24%
DPS 0.00 0.00 0.00 1.02 1.02 1.02 1.02 -
NAPS 0.3542 0.3479 0.3393 0.3328 0.3247 0.3214 0.3111 9.02%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.73 0.74 0.76 0.86 0.79 0.83 0.92 -
P/RPS 0.58 0.61 0.64 0.82 0.73 0.82 0.96 -28.51%
P/EPS 3.29 3.66 3.63 4.26 3.50 3.89 4.66 -20.69%
EY 30.43 27.34 27.58 23.45 28.59 25.68 21.47 26.15%
DY 0.00 0.00 0.00 5.81 6.33 6.02 5.43 -
P/NAPS 0.42 0.44 0.46 0.53 0.50 0.53 0.61 -22.00%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 11/11/05 03/08/05 26/05/05 21/02/05 25/11/04 21/07/04 24/05/04 -
Price 0.66 0.71 0.75 0.80 0.80 0.81 0.80 -
P/RPS 0.52 0.59 0.63 0.76 0.74 0.80 0.84 -27.34%
P/EPS 2.97 3.51 3.58 3.97 3.54 3.80 4.05 -18.66%
EY 33.66 28.50 27.95 25.21 28.23 26.31 24.70 22.89%
DY 0.00 0.00 0.00 6.25 6.25 6.17 6.25 -
P/NAPS 0.38 0.42 0.45 0.49 0.50 0.52 0.53 -19.87%

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