[HUAYANG] QoQ Annualized Quarter Result on 30-Sep-2008 [#2]

Stock
[HUAYANG] HUA YANG BHD
Announcement Date
17-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
30-Sep-2008 [#2]
Profit Trend
QoQ- 16.35%
YoY- 81.72%
Quarter Report
Latest QR
Upcoming QR
HUAYANG's Result
HUAYANG's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 100,664 100,043 98,569 96,230 80,364 59,933 48,514 62.75%
PBT 14,816 12,551 12,226 11,166 9,896 8,815 8,668 43.00%
Tax -3,640 -3,846 -4,038 -3,014 -2,908 -2,240 -2,500 28.49%
NP 11,176 8,705 8,188 8,152 6,988 6,575 6,168 48.67%
-
NP to SH 11,216 8,736 8,228 8,210 7,056 6,575 6,168 49.03%
-
Tax Rate 24.57% 30.64% 33.03% 26.99% 29.39% 25.41% 28.84% -
Total Cost 89,488 91,338 90,381 88,078 73,376 53,358 42,346 64.75%
-
Net Worth 188,730 186,386 186,179 184,544 183,599 177,352 180,038 3.19%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - 2,251 - - - 2,250 - -
Div Payout % - 25.77% - - - 34.23% - -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 188,730 186,386 186,179 184,544 183,599 177,352 180,038 3.19%
NOSH 89,871 90,041 89,941 90,021 89,999 90,026 90,019 -0.10%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 11.10% 8.70% 8.31% 8.47% 8.70% 10.97% 12.71% -
ROE 5.94% 4.69% 4.42% 4.45% 3.84% 3.71% 3.43% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 112.01 111.11 109.59 106.90 89.29 66.57 53.89 62.93%
EPS 12.48 9.71 9.15 9.12 7.84 7.31 6.85 49.22%
DPS 0.00 2.50 0.00 0.00 0.00 2.50 0.00 -
NAPS 2.10 2.07 2.07 2.05 2.04 1.97 2.00 3.30%
Adjusted Per Share Value based on latest NOSH - 90,038
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 22.88 22.74 22.40 21.87 18.26 13.62 11.03 62.72%
EPS 2.55 1.99 1.87 1.87 1.60 1.49 1.40 49.19%
DPS 0.00 0.51 0.00 0.00 0.00 0.51 0.00 -
NAPS 0.4289 0.4236 0.4231 0.4194 0.4173 0.4031 0.4092 3.18%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.57 0.51 0.58 0.39 0.75 0.60 0.71 -
P/RPS 0.51 0.46 0.53 0.36 0.84 0.90 1.32 -46.98%
P/EPS 4.57 5.26 6.34 4.28 9.57 8.22 10.36 -42.08%
EY 21.89 19.02 15.77 23.38 10.45 12.17 9.65 72.72%
DY 0.00 4.90 0.00 0.00 0.00 4.17 0.00 -
P/NAPS 0.27 0.25 0.28 0.19 0.37 0.30 0.36 -17.46%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 22/07/09 27/05/09 25/02/09 17/11/08 25/08/08 23/05/08 22/02/08 -
Price 0.56 0.60 0.52 0.60 0.56 0.58 0.64 -
P/RPS 0.50 0.54 0.47 0.56 0.63 0.87 1.19 -43.93%
P/EPS 4.49 6.18 5.68 6.58 7.14 7.94 9.34 -38.66%
EY 22.29 16.17 17.59 15.20 14.00 12.59 10.71 63.08%
DY 0.00 4.17 0.00 0.00 0.00 4.31 0.00 -
P/NAPS 0.27 0.29 0.25 0.29 0.27 0.29 0.32 -10.71%

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