[HUAYANG] QoQ Annualized Quarter Result on 30-Jun-2008 [#1]

Stock
[HUAYANG] HUA YANG BHD
Announcement Date
25-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
30-Jun-2008 [#1]
Profit Trend
QoQ- 7.32%
YoY- 338.81%
Quarter Report
Latest QR
Upcoming QR
HUAYANG's Result
HUAYANG's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 100,043 98,569 96,230 80,364 59,933 48,514 43,032 75.40%
PBT 12,551 12,226 11,166 9,896 8,815 8,668 6,174 60.40%
Tax -3,846 -4,038 -3,014 -2,908 -2,240 -2,500 -1,656 75.28%
NP 8,705 8,188 8,152 6,988 6,575 6,168 4,518 54.77%
-
NP to SH 8,736 8,228 8,210 7,056 6,575 6,168 4,518 55.14%
-
Tax Rate 30.64% 33.03% 26.99% 29.39% 25.41% 28.84% 26.82% -
Total Cost 91,338 90,381 88,078 73,376 53,358 42,346 38,514 77.74%
-
Net Worth 186,386 186,179 184,544 183,599 177,352 180,038 177,300 3.38%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div 2,251 - - - 2,250 - - -
Div Payout % 25.77% - - - 34.23% - - -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 186,386 186,179 184,544 183,599 177,352 180,038 177,300 3.38%
NOSH 90,041 89,941 90,021 89,999 90,026 90,019 90,000 0.03%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 8.70% 8.31% 8.47% 8.70% 10.97% 12.71% 10.50% -
ROE 4.69% 4.42% 4.45% 3.84% 3.71% 3.43% 2.55% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 111.11 109.59 106.90 89.29 66.57 53.89 47.81 75.36%
EPS 9.71 9.15 9.12 7.84 7.31 6.85 5.02 55.18%
DPS 2.50 0.00 0.00 0.00 2.50 0.00 0.00 -
NAPS 2.07 2.07 2.05 2.04 1.97 2.00 1.97 3.35%
Adjusted Per Share Value based on latest NOSH - 89,999
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 22.74 22.40 21.87 18.26 13.62 11.03 9.78 75.41%
EPS 1.99 1.87 1.87 1.60 1.49 1.40 1.03 55.06%
DPS 0.51 0.00 0.00 0.00 0.51 0.00 0.00 -
NAPS 0.4236 0.4231 0.4194 0.4173 0.4031 0.4092 0.403 3.37%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 0.51 0.58 0.39 0.75 0.60 0.71 0.75 -
P/RPS 0.46 0.53 0.36 0.84 0.90 1.32 1.57 -55.85%
P/EPS 5.26 6.34 4.28 9.57 8.22 10.36 14.94 -50.10%
EY 19.02 15.77 23.38 10.45 12.17 9.65 6.69 100.56%
DY 4.90 0.00 0.00 0.00 4.17 0.00 0.00 -
P/NAPS 0.25 0.28 0.19 0.37 0.30 0.36 0.38 -24.33%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 27/05/09 25/02/09 17/11/08 25/08/08 23/05/08 22/02/08 26/11/07 -
Price 0.60 0.52 0.60 0.56 0.58 0.64 0.75 -
P/RPS 0.54 0.47 0.56 0.63 0.87 1.19 1.57 -50.87%
P/EPS 6.18 5.68 6.58 7.14 7.94 9.34 14.94 -44.45%
EY 16.17 17.59 15.20 14.00 12.59 10.71 6.69 80.00%
DY 4.17 0.00 0.00 0.00 4.31 0.00 0.00 -
P/NAPS 0.29 0.25 0.29 0.27 0.29 0.32 0.38 -16.47%

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