[HUAYANG] QoQ Annualized Quarter Result on 30-Sep-2009 [#2]

Stock
[HUAYANG] HUA YANG BHD
Announcement Date
18-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Sep-2009 [#2]
Profit Trend
QoQ- -1.09%
YoY- 35.13%
Quarter Report
Latest QR
Upcoming QR
HUAYANG's Result
HUAYANG's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 148,864 103,542 101,772 98,118 100,664 100,043 98,569 31.73%
PBT 26,980 15,775 15,088 15,146 14,816 12,551 12,226 69.74%
Tax -7,400 -4,216 -4,052 -4,084 -3,640 -3,846 -4,038 49.91%
NP 19,580 11,559 11,036 11,062 11,176 8,705 8,188 79.10%
-
NP to SH 19,640 11,568 11,056 11,094 11,216 8,736 8,228 78.89%
-
Tax Rate 27.43% 26.73% 26.86% 26.96% 24.57% 30.64% 33.03% -
Total Cost 129,284 91,983 90,736 87,056 89,488 91,338 90,381 27.03%
-
Net Worth 202,335 198,068 192,669 190,002 188,730 186,386 186,179 5.72%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - 2,700 - - - 2,251 - -
Div Payout % - 23.35% - - - 25.77% - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 202,335 198,068 192,669 190,002 188,730 186,386 186,179 5.72%
NOSH 89,926 90,031 90,032 90,048 89,871 90,041 89,941 -0.01%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 13.15% 11.16% 10.84% 11.27% 11.10% 8.70% 8.31% -
ROE 9.71% 5.84% 5.74% 5.84% 5.94% 4.69% 4.42% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 165.54 115.01 113.04 108.96 112.01 111.11 109.59 31.74%
EPS 21.84 12.85 12.28 12.32 12.48 9.71 9.15 78.88%
DPS 0.00 3.00 0.00 0.00 0.00 2.50 0.00 -
NAPS 2.25 2.20 2.14 2.11 2.10 2.07 2.07 5.73%
Adjusted Per Share Value based on latest NOSH - 89,901
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 33.83 23.53 23.13 22.30 22.88 22.74 22.40 31.73%
EPS 4.46 2.63 2.51 2.52 2.55 1.99 1.87 78.79%
DPS 0.00 0.61 0.00 0.00 0.00 0.51 0.00 -
NAPS 0.4599 0.4502 0.4379 0.4318 0.4289 0.4236 0.4231 5.73%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.64 0.65 0.56 0.58 0.57 0.51 0.58 -
P/RPS 0.39 0.57 0.50 0.53 0.51 0.46 0.53 -18.53%
P/EPS 2.93 5.06 4.56 4.71 4.57 5.26 6.34 -40.30%
EY 34.13 19.77 21.93 21.24 21.89 19.02 15.77 67.55%
DY 0.00 4.62 0.00 0.00 0.00 4.90 0.00 -
P/NAPS 0.28 0.30 0.26 0.27 0.27 0.25 0.28 0.00%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 16/07/10 21/05/10 20/01/10 18/11/09 22/07/09 27/05/09 25/02/09 -
Price 0.68 0.61 0.63 0.57 0.56 0.60 0.52 -
P/RPS 0.41 0.53 0.56 0.52 0.50 0.54 0.47 -8.72%
P/EPS 3.11 4.75 5.13 4.63 4.49 6.18 5.68 -33.14%
EY 32.12 21.06 19.49 21.61 22.29 16.17 17.59 49.56%
DY 0.00 4.92 0.00 0.00 0.00 4.17 0.00 -
P/NAPS 0.30 0.28 0.29 0.27 0.27 0.29 0.25 12.96%

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