[HUAYANG] QoQ Annualized Quarter Result on 30-Jun-2011 [#1]

Stock
[HUAYANG] HUA YANG BHD
Announcement Date
14-Jul-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
30-Jun-2011 [#1]
Profit Trend
QoQ- 82.6%
YoY- 133.81%
Quarter Report
Latest QR
Upcoming QR
HUAYANG's Result
HUAYANG's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 306,412 296,173 275,758 247,004 188,865 162,865 145,690 64.07%
PBT 72,503 71,904 68,294 61,036 34,257 30,337 25,662 99.72%
Tax -19,068 -18,565 -17,446 -14,988 -9,170 -7,902 -7,298 89.58%
NP 53,435 53,338 50,848 46,048 25,087 22,434 18,364 103.68%
-
NP to SH 52,953 53,261 50,754 45,920 25,148 22,538 18,448 101.84%
-
Tax Rate 26.30% 25.82% 25.55% 24.56% 26.77% 26.05% 28.44% -
Total Cost 252,977 242,834 224,910 200,956 163,778 140,430 127,326 57.97%
-
Net Worth 267,844 254,882 215,974 232,191 203,104 189,424 90,156 106.52%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div 21,600 - - - 7,430 - - -
Div Payout % 40.79% - - - 29.55% - - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 267,844 254,882 215,974 232,191 203,104 189,424 90,156 106.52%
NOSH 144,002 144,001 107,987 107,996 99,075 96,154 90,156 36.60%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 17.44% 18.01% 18.44% 18.64% 13.28% 13.77% 12.60% -
ROE 19.77% 20.90% 23.50% 19.78% 12.38% 11.90% 20.46% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 212.78 205.67 255.36 228.72 190.63 169.38 161.60 20.11%
EPS 28.84 36.99 35.24 42.52 17.46 23.44 17.08 41.75%
DPS 15.00 0.00 0.00 0.00 7.50 0.00 0.00 -
NAPS 1.86 1.77 2.00 2.15 2.05 1.97 1.00 51.18%
Adjusted Per Share Value based on latest NOSH - 107,996
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 69.64 67.31 62.67 56.14 42.92 37.01 33.11 64.08%
EPS 12.03 12.10 11.54 10.44 5.72 5.12 4.19 101.87%
DPS 4.91 0.00 0.00 0.00 1.69 0.00 0.00 -
NAPS 0.6087 0.5793 0.4909 0.5277 0.4616 0.4305 0.2049 106.51%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 1.45 1.18 1.01 1.19 1.21 0.74 0.88 -
P/RPS 0.68 0.57 0.40 0.52 0.63 0.44 0.54 16.59%
P/EPS 3.94 3.19 2.15 2.80 4.77 3.16 4.30 -5.65%
EY 25.36 31.34 46.53 35.73 20.98 31.68 23.25 5.95%
DY 10.34 0.00 0.00 0.00 6.20 0.00 0.00 -
P/NAPS 0.78 0.67 0.51 0.55 0.59 0.38 0.88 -7.72%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 23/05/12 18/01/12 19/10/11 14/07/11 23/05/11 21/01/11 20/10/10 -
Price 1.53 1.30 1.20 1.32 1.23 0.82 0.70 -
P/RPS 0.72 0.63 0.47 0.58 0.65 0.48 0.43 40.96%
P/EPS 4.16 3.51 2.55 3.10 4.85 3.50 3.42 13.93%
EY 24.03 28.45 39.17 32.21 20.64 28.59 29.23 -12.23%
DY 9.80 0.00 0.00 0.00 6.10 0.00 0.00 -
P/NAPS 0.82 0.73 0.60 0.61 0.60 0.42 0.70 11.11%

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