[HUAYANG] YoY 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- 5.33%
YoY- -52.54%
Quarter Report
Latest QR
Upcoming QR
HUAYANG's Result
HUAYANG's Financial Summary
View:
Show?
Quarter Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 27,213 26,116 23,547 20,028 25,039 35,818 23,712 2.32%
PBT 4,460 3,382 2,313 3,261 5,461 7,715 6,884 -6.97%
Tax -1,177 -817 -365 -1,524 -1,797 -1,734 -1,591 -4.89%
NP 3,283 2,565 1,948 1,737 3,664 5,981 5,293 -7.64%
-
NP to SH 3,277 2,566 1,948 1,739 3,664 5,981 5,293 -7.67%
-
Tax Rate 26.39% 24.16% 15.78% 46.73% 32.91% 22.48% 23.11% -
Total Cost 23,930 23,551 21,599 18,291 21,375 29,837 18,419 4.45%
-
Net Worth 197,279 179,852 180,086 179,401 172,704 149,275 136,903 6.27%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div 2,702 2,248 2,251 4,507 7,645 - 4,503 -8.15%
Div Payout % 82.47% 87.61% 115.56% 259.21% 208.67% - 85.08% -
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 197,279 179,852 180,086 179,401 172,704 149,275 136,903 6.27%
NOSH 90,082 89,926 90,043 90,151 89,950 89,925 90,068 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 12.06% 9.82% 8.27% 8.67% 14.63% 16.70% 22.32% -
ROE 1.66% 1.43% 1.08% 0.97% 2.12% 4.01% 3.87% -
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 30.21 29.04 26.15 22.22 27.84 39.83 26.33 2.31%
EPS 3.64 2.85 2.16 1.93 4.07 6.65 5.88 -7.67%
DPS 3.00 2.50 2.50 5.00 8.50 0.00 5.00 -8.15%
NAPS 2.19 2.00 2.00 1.99 1.92 1.66 1.52 6.27%
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 6.18 5.94 5.35 4.55 5.69 8.14 5.39 2.30%
EPS 0.74 0.58 0.44 0.40 0.83 1.36 1.20 -7.73%
DPS 0.61 0.51 0.51 1.02 1.74 0.00 1.02 -8.20%
NAPS 0.4484 0.4088 0.4093 0.4077 0.3925 0.3393 0.3111 6.27%
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 2.15 1.76 2.29 3.42 2.51 1.91 3.49 -7.75%
P/EPS 17.87 17.87 27.73 39.40 17.18 11.43 15.66 2.22%
EY 5.60 5.60 3.61 2.54 5.82 8.75 6.39 -2.17%
DY 4.62 4.90 4.17 6.58 12.14 0.00 5.43 -2.65%
P/NAPS 0.30 0.26 0.30 0.38 0.36 0.46 0.61 -11.15%
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 2.02 2.07 2.22 3.38 2.55 1.88 3.04 -6.58%
P/EPS 16.77 21.03 26.81 38.88 17.43 11.28 13.61 3.53%
EY 5.96 4.76 3.73 2.57 5.74 8.87 7.35 -3.43%
DY 4.92 4.17 4.31 6.67 11.97 0.00 6.25 -3.90%
P/NAPS 0.28 0.30 0.29 0.38 0.37 0.45 0.53 -10.08%

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