[HUAYANG] YoY Quarter Result on 30-Sep-2006 [#2]

Stock
[HUAYANG] HUA YANG BHD
Announcement Date
06-Dec-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
30-Sep-2006 [#2]
Profit Trend
QoQ- -27.9%
YoY- -67.96%
Quarter Report
Latest QR
Upcoming QR
HUAYANG's Result
HUAYANG's Financial Summary
View:
Show?
Quarter Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 23,893 28,024 13,283 10,457 30,979 26,247 19,864 3.12%
PBT 3,868 3,109 2,459 2,586 9,653 6,793 5,356 -5.27%
Tax -1,131 -780 -602 -376 -2,756 -1,677 -1,386 -3.32%
NP 2,737 2,329 1,857 2,210 6,897 5,116 3,970 -6.00%
-
NP to SH 2,742 2,341 1,857 2,210 6,897 5,116 3,970 -5.97%
-
Tax Rate 29.24% 25.09% 24.48% 14.54% 28.55% 24.69% 25.88% -
Total Cost 21,156 25,695 11,426 8,247 24,082 21,131 15,894 4.87%
-
Net Worth 189,692 184,578 177,586 174,284 155,857 142,851 125,671 7.09%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 189,692 184,578 177,586 174,284 155,857 142,851 125,671 7.09%
NOSH 89,901 90,038 90,145 89,837 90,039 90,070 90,022 -0.02%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 11.46% 8.31% 13.98% 21.13% 22.26% 19.49% 19.99% -
ROE 1.45% 1.27% 1.05% 1.27% 4.43% 3.58% 3.16% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 26.58 31.12 14.74 11.64 34.41 29.14 22.07 3.14%
EPS 3.05 2.60 2.06 2.46 7.66 5.68 4.41 -5.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.11 2.05 1.97 1.94 1.731 1.586 1.396 7.12%
Adjusted Per Share Value based on latest NOSH - 89,837
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 5.43 6.37 3.02 2.38 7.04 5.97 4.51 3.13%
EPS 0.62 0.53 0.42 0.50 1.57 1.16 0.90 -6.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4311 0.4195 0.4036 0.3961 0.3542 0.3247 0.2856 7.09%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 0.58 0.39 0.75 0.69 0.73 0.79 0.87 -
P/RPS 2.18 1.25 5.09 5.93 2.12 2.71 3.94 -9.38%
P/EPS 19.02 15.00 36.41 28.05 9.53 13.91 19.73 -0.60%
EY 5.26 6.67 2.75 3.57 10.49 7.19 5.07 0.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.19 0.38 0.36 0.42 0.50 0.62 -12.92%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 18/11/09 17/11/08 26/11/07 06/12/06 11/11/05 25/11/04 21/11/03 -
Price 0.57 0.60 0.75 0.70 0.66 0.80 0.90 -
P/RPS 2.14 1.93 5.09 6.01 1.92 2.75 4.08 -10.18%
P/EPS 18.69 23.08 36.41 28.46 8.62 14.08 20.41 -1.45%
EY 5.35 4.33 2.75 3.51 11.61 7.10 4.90 1.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.29 0.38 0.36 0.38 0.50 0.64 -13.38%

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