[HUAYANG] QoQ Annualized Quarter Result on 30-Jun-2010 [#1]

Stock
[HUAYANG] HUA YANG BHD
Announcement Date
16-Jul-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
30-Jun-2010 [#1]
Profit Trend
QoQ- 69.78%
YoY- 75.11%
Quarter Report
Latest QR
Upcoming QR
HUAYANG's Result
HUAYANG's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 188,865 162,865 145,690 148,864 103,542 101,772 98,118 54.80%
PBT 34,257 30,337 25,662 26,980 15,775 15,088 15,146 72.39%
Tax -9,170 -7,902 -7,298 -7,400 -4,216 -4,052 -4,084 71.55%
NP 25,087 22,434 18,364 19,580 11,559 11,036 11,062 72.70%
-
NP to SH 25,148 22,538 18,448 19,640 11,568 11,056 11,094 72.64%
-
Tax Rate 26.77% 26.05% 28.44% 27.43% 26.73% 26.86% 26.96% -
Total Cost 163,778 140,430 127,326 129,284 91,983 90,736 87,056 52.45%
-
Net Worth 203,104 189,424 90,156 202,335 198,068 192,669 190,002 4.55%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div 7,430 - - - 2,700 - - -
Div Payout % 29.55% - - - 23.35% - - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 203,104 189,424 90,156 202,335 198,068 192,669 190,002 4.55%
NOSH 99,075 96,154 90,156 89,926 90,031 90,032 90,048 6.58%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 13.28% 13.77% 12.60% 13.15% 11.16% 10.84% 11.27% -
ROE 12.38% 11.90% 20.46% 9.71% 5.84% 5.74% 5.84% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 190.63 169.38 161.60 165.54 115.01 113.04 108.96 45.24%
EPS 17.46 23.44 17.08 21.84 12.85 12.28 12.32 26.19%
DPS 7.50 0.00 0.00 0.00 3.00 0.00 0.00 -
NAPS 2.05 1.97 1.00 2.25 2.20 2.14 2.11 -1.90%
Adjusted Per Share Value based on latest NOSH - 89,926
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 42.92 37.01 33.11 33.83 23.53 23.13 22.30 54.79%
EPS 5.72 5.12 4.19 4.46 2.63 2.51 2.52 72.80%
DPS 1.69 0.00 0.00 0.00 0.61 0.00 0.00 -
NAPS 0.4616 0.4305 0.2049 0.4599 0.4502 0.4379 0.4318 4.55%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 1.21 0.74 0.88 0.64 0.65 0.56 0.58 -
P/RPS 0.63 0.44 0.54 0.39 0.57 0.50 0.53 12.22%
P/EPS 4.77 3.16 4.30 2.93 5.06 4.56 4.71 0.84%
EY 20.98 31.68 23.25 34.13 19.77 21.93 21.24 -0.81%
DY 6.20 0.00 0.00 0.00 4.62 0.00 0.00 -
P/NAPS 0.59 0.38 0.88 0.28 0.30 0.26 0.27 68.47%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 23/05/11 21/01/11 20/10/10 16/07/10 21/05/10 20/01/10 18/11/09 -
Price 1.23 0.82 0.70 0.68 0.61 0.63 0.57 -
P/RPS 0.65 0.48 0.43 0.41 0.53 0.56 0.52 16.05%
P/EPS 4.85 3.50 3.42 3.11 4.75 5.13 4.63 3.14%
EY 20.64 28.59 29.23 32.12 21.06 19.49 21.61 -3.01%
DY 6.10 0.00 0.00 0.00 4.92 0.00 0.00 -
P/NAPS 0.60 0.42 0.70 0.30 0.28 0.29 0.27 70.37%

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