[HUAYANG] YoY Cumulative Quarter Result on 31-Mar-2005 [#4]

Stock
[HUAYANG] HUA YANG BHD
Announcement Date
26-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
31-Mar-2005 [#4]
Profit Trend
QoQ- 46.47%
YoY- 12.01%
Quarter Report
Latest QR
Upcoming QR
HUAYANG's Result
HUAYANG's Financial Summary
View:
Show?
Cumulative Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 59,933 63,504 101,628 106,598 86,250 108,406 99,482 -8.09%
PBT 8,815 12,490 24,952 25,014 23,370 26,585 24,008 -15.36%
Tax -2,240 -3,827 -6,889 -6,162 -6,539 -8,415 -7,135 -17.54%
NP 6,575 8,663 18,063 18,852 16,831 18,170 16,873 -14.52%
-
NP to SH 6,575 8,665 18,063 18,852 16,831 18,170 16,873 -14.52%
-
Tax Rate 25.41% 30.64% 27.61% 24.63% 27.98% 31.65% 29.72% -
Total Cost 53,358 54,841 83,565 87,746 69,419 90,236 82,609 -7.01%
-
Net Worth 177,352 178,179 172,771 161,065 134,130 112,995 85,598 12.89%
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Div 2,250 - 7,648 6,298 4,501 - 15,423 -27.42%
Div Payout % 34.23% - 42.34% 33.41% 26.74% - 91.41% -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Net Worth 177,352 178,179 172,771 161,065 134,130 112,995 85,598 12.89%
NOSH 90,026 89,989 89,985 89,980 90,020 82,478 77,116 2.61%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
NP Margin 10.97% 13.64% 17.77% 17.69% 19.51% 16.76% 16.96% -
ROE 3.71% 4.86% 10.45% 11.70% 12.55% 16.08% 19.71% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 66.57 70.57 112.94 118.47 95.81 131.44 129.00 -10.43%
EPS 7.31 9.63 20.07 20.95 18.70 22.03 21.88 -16.68%
DPS 2.50 0.00 8.50 7.00 5.00 0.00 20.00 -29.26%
NAPS 1.97 1.98 1.92 1.79 1.49 1.37 1.11 10.02%
Adjusted Per Share Value based on latest NOSH - 89,925
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 13.62 14.43 23.10 24.23 19.60 24.64 22.61 -8.09%
EPS 1.49 1.97 4.11 4.28 3.83 4.13 3.83 -14.54%
DPS 0.51 0.00 1.74 1.43 1.02 0.00 3.51 -27.47%
NAPS 0.4031 0.405 0.3927 0.3661 0.3048 0.2568 0.1945 12.90%
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 - -
Price 0.60 0.76 0.70 0.76 0.92 0.54 0.00 -
P/RPS 0.90 1.08 0.62 0.64 0.96 0.41 0.00 -
P/EPS 8.22 7.89 3.49 3.63 4.92 2.45 0.00 -
EY 12.17 12.67 28.68 27.57 20.32 40.80 0.00 -
DY 4.17 0.00 12.14 9.21 5.43 0.00 0.00 -
P/NAPS 0.30 0.38 0.36 0.42 0.62 0.39 0.00 -
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 23/05/08 23/05/07 26/05/06 26/05/05 24/05/04 23/05/03 - -
Price 0.58 0.75 0.71 0.75 0.80 0.63 0.00 -
P/RPS 0.87 1.06 0.63 0.63 0.83 0.48 0.00 -
P/EPS 7.94 7.79 3.54 3.58 4.28 2.86 0.00 -
EY 12.59 12.84 28.27 27.93 23.37 34.97 0.00 -
DY 4.31 0.00 11.97 9.33 6.25 0.00 0.00 -
P/NAPS 0.29 0.38 0.37 0.42 0.54 0.46 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