[HUAYANG] YoY Cumulative 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- 25.11%
YoY- -52.03%
Quarter Report
Latest QR
Upcoming QR
HUAYANG's Result
HUAYANG's Financial Summary
View:
Show?
Cumulative Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 103,542 100,043 59,933 63,504 101,628 106,598 86,250 3.09%
PBT 15,775 12,551 8,815 12,490 24,952 25,014 23,370 -6.33%
Tax -4,216 -3,846 -2,240 -3,827 -6,889 -6,162 -6,539 -7.05%
NP 11,559 8,705 6,575 8,663 18,063 18,852 16,831 -6.06%
-
NP to SH 11,568 8,736 6,575 8,665 18,063 18,852 16,831 -6.05%
-
Tax Rate 26.73% 30.64% 25.41% 30.64% 27.61% 24.63% 27.98% -
Total Cost 91,983 91,338 53,358 54,841 83,565 87,746 69,419 4.80%
-
Net Worth 198,068 186,386 177,352 178,179 172,771 161,065 134,130 6.70%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div 2,700 2,251 2,250 - 7,648 6,298 4,501 -8.16%
Div Payout % 23.35% 25.77% 34.23% - 42.34% 33.41% 26.74% -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 198,068 186,386 177,352 178,179 172,771 161,065 134,130 6.70%
NOSH 90,031 90,041 90,026 89,989 89,985 89,980 90,020 0.00%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 11.16% 8.70% 10.97% 13.64% 17.77% 17.69% 19.51% -
ROE 5.84% 4.69% 3.71% 4.86% 10.45% 11.70% 12.55% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 115.01 111.11 66.57 70.57 112.94 118.47 95.81 3.08%
EPS 12.85 9.71 7.31 9.63 20.07 20.95 18.70 -6.05%
DPS 3.00 2.50 2.50 0.00 8.50 7.00 5.00 -8.15%
NAPS 2.20 2.07 1.97 1.98 1.92 1.79 1.49 6.70%
Adjusted Per Share Value based on latest NOSH - 90,151
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 23.53 22.74 13.62 14.43 23.10 24.23 19.60 3.09%
EPS 2.63 1.99 1.49 1.97 4.11 4.28 3.83 -6.06%
DPS 0.61 0.51 0.51 0.00 1.74 1.43 1.02 -8.20%
NAPS 0.4502 0.4236 0.4031 0.405 0.3927 0.3661 0.3048 6.71%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 0.65 0.51 0.60 0.76 0.70 0.76 0.92 -
P/RPS 0.57 0.46 0.90 1.08 0.62 0.64 0.96 -8.31%
P/EPS 5.06 5.26 8.22 7.89 3.49 3.63 4.92 0.46%
EY 19.77 19.02 12.17 12.67 28.68 27.57 20.32 -0.45%
DY 4.62 4.90 4.17 0.00 12.14 9.21 5.43 -2.65%
P/NAPS 0.30 0.25 0.30 0.38 0.36 0.42 0.62 -11.39%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 21/05/10 27/05/09 23/05/08 23/05/07 26/05/06 26/05/05 24/05/04 -
Price 0.61 0.60 0.58 0.75 0.71 0.75 0.80 -
P/RPS 0.53 0.54 0.87 1.06 0.63 0.63 0.83 -7.20%
P/EPS 4.75 6.18 7.94 7.79 3.54 3.58 4.28 1.75%
EY 21.06 16.17 12.59 12.84 28.27 27.93 23.37 -1.71%
DY 4.92 4.17 4.31 0.00 11.97 9.33 6.25 -3.90%
P/NAPS 0.28 0.29 0.29 0.38 0.37 0.42 0.54 -10.36%

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