[HUAYANG] QoQ Annualized Quarter Result on 30-Sep-2010 [#2]

Stock
[HUAYANG] HUA YANG BHD
Announcement Date
20-Oct-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
30-Sep-2010 [#2]
Profit Trend
QoQ- -6.07%
YoY- 66.29%
Quarter Report
Latest QR
Upcoming QR
HUAYANG's Result
HUAYANG's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 247,004 188,865 162,865 145,690 148,864 103,542 101,772 80.89%
PBT 61,036 34,257 30,337 25,662 26,980 15,775 15,088 154.53%
Tax -14,988 -9,170 -7,902 -7,298 -7,400 -4,216 -4,052 139.74%
NP 46,048 25,087 22,434 18,364 19,580 11,559 11,036 159.85%
-
NP to SH 45,920 25,148 22,538 18,448 19,640 11,568 11,056 159.06%
-
Tax Rate 24.56% 26.77% 26.05% 28.44% 27.43% 26.73% 26.86% -
Total Cost 200,956 163,778 140,430 127,326 129,284 91,983 90,736 70.15%
-
Net Worth 232,191 203,104 189,424 90,156 202,335 198,068 192,669 13.28%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - 7,430 - - - 2,700 - -
Div Payout % - 29.55% - - - 23.35% - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 232,191 203,104 189,424 90,156 202,335 198,068 192,669 13.28%
NOSH 107,996 99,075 96,154 90,156 89,926 90,031 90,032 12.93%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 18.64% 13.28% 13.77% 12.60% 13.15% 11.16% 10.84% -
ROE 19.78% 12.38% 11.90% 20.46% 9.71% 5.84% 5.74% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 228.72 190.63 169.38 161.60 165.54 115.01 113.04 60.18%
EPS 42.52 17.46 23.44 17.08 21.84 12.85 12.28 129.39%
DPS 0.00 7.50 0.00 0.00 0.00 3.00 0.00 -
NAPS 2.15 2.05 1.97 1.00 2.25 2.20 2.14 0.31%
Adjusted Per Share Value based on latest NOSH - 90,419
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 56.14 42.92 37.01 33.11 33.83 23.53 23.13 80.89%
EPS 10.44 5.72 5.12 4.19 4.46 2.63 2.51 159.30%
DPS 0.00 1.69 0.00 0.00 0.00 0.61 0.00 -
NAPS 0.5277 0.4616 0.4305 0.2049 0.4599 0.4502 0.4379 13.28%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 1.19 1.21 0.74 0.88 0.64 0.65 0.56 -
P/RPS 0.52 0.63 0.44 0.54 0.39 0.57 0.50 2.65%
P/EPS 2.80 4.77 3.16 4.30 2.93 5.06 4.56 -27.82%
EY 35.73 20.98 31.68 23.25 34.13 19.77 21.93 38.58%
DY 0.00 6.20 0.00 0.00 0.00 4.62 0.00 -
P/NAPS 0.55 0.59 0.38 0.88 0.28 0.30 0.26 65.01%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 14/07/11 23/05/11 21/01/11 20/10/10 16/07/10 21/05/10 20/01/10 -
Price 1.32 1.23 0.82 0.70 0.68 0.61 0.63 -
P/RPS 0.58 0.65 0.48 0.43 0.41 0.53 0.56 2.37%
P/EPS 3.10 4.85 3.50 3.42 3.11 4.75 5.13 -28.58%
EY 32.21 20.64 28.59 29.23 32.12 21.06 19.49 39.91%
DY 0.00 6.10 0.00 0.00 0.00 4.92 0.00 -
P/NAPS 0.61 0.60 0.42 0.70 0.30 0.28 0.29 64.39%

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