[HUAYANG] QoQ Annualized Quarter Result on 31-Dec-2008 [#3]

Stock
[HUAYANG] HUA YANG BHD
Announcement Date
25-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Dec-2008 [#3]
Profit Trend
QoQ- 0.22%
YoY- 33.4%
Quarter Report
Latest QR
Upcoming QR
HUAYANG's Result
HUAYANG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 98,118 100,664 100,043 98,569 96,230 80,364 59,933 38.86%
PBT 15,146 14,816 12,551 12,226 11,166 9,896 8,815 43.40%
Tax -4,084 -3,640 -3,846 -4,038 -3,014 -2,908 -2,240 49.18%
NP 11,062 11,176 8,705 8,188 8,152 6,988 6,575 41.41%
-
NP to SH 11,094 11,216 8,736 8,228 8,210 7,056 6,575 41.68%
-
Tax Rate 26.96% 24.57% 30.64% 33.03% 26.99% 29.39% 25.41% -
Total Cost 87,056 89,488 91,338 90,381 88,078 73,376 53,358 38.54%
-
Net Worth 190,002 188,730 186,386 186,179 184,544 183,599 177,352 4.69%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - 2,251 - - - 2,250 -
Div Payout % - - 25.77% - - - 34.23% -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 190,002 188,730 186,386 186,179 184,544 183,599 177,352 4.69%
NOSH 90,048 89,871 90,041 89,941 90,021 89,999 90,026 0.01%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 11.27% 11.10% 8.70% 8.31% 8.47% 8.70% 10.97% -
ROE 5.84% 5.94% 4.69% 4.42% 4.45% 3.84% 3.71% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 108.96 112.01 111.11 109.59 106.90 89.29 66.57 38.84%
EPS 12.32 12.48 9.71 9.15 9.12 7.84 7.31 41.57%
DPS 0.00 0.00 2.50 0.00 0.00 0.00 2.50 -
NAPS 2.11 2.10 2.07 2.07 2.05 2.04 1.97 4.67%
Adjusted Per Share Value based on latest NOSH - 89,826
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 22.30 22.88 22.74 22.40 21.87 18.26 13.62 38.87%
EPS 2.52 2.55 1.99 1.87 1.87 1.60 1.49 41.90%
DPS 0.00 0.00 0.51 0.00 0.00 0.00 0.51 -
NAPS 0.4318 0.4289 0.4236 0.4231 0.4194 0.4173 0.4031 4.68%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.58 0.57 0.51 0.58 0.39 0.75 0.60 -
P/RPS 0.53 0.51 0.46 0.53 0.36 0.84 0.90 -29.72%
P/EPS 4.71 4.57 5.26 6.34 4.28 9.57 8.22 -30.98%
EY 21.24 21.89 19.02 15.77 23.38 10.45 12.17 44.90%
DY 0.00 0.00 4.90 0.00 0.00 0.00 4.17 -
P/NAPS 0.27 0.27 0.25 0.28 0.19 0.37 0.30 -6.77%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 18/11/09 22/07/09 27/05/09 25/02/09 17/11/08 25/08/08 23/05/08 -
Price 0.57 0.56 0.60 0.52 0.60 0.56 0.58 -
P/RPS 0.52 0.50 0.54 0.47 0.56 0.63 0.87 -29.02%
P/EPS 4.63 4.49 6.18 5.68 6.58 7.14 7.94 -30.17%
EY 21.61 22.29 16.17 17.59 15.20 14.00 12.59 43.31%
DY 0.00 0.00 4.17 0.00 0.00 0.00 4.31 -
P/NAPS 0.27 0.27 0.29 0.25 0.29 0.27 0.29 -4.64%

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