[HUAYANG] QoQ Annualized Quarter Result on 31-Mar-2009 [#4]

Stock
[HUAYANG] HUA YANG BHD
Announcement Date
27-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Mar-2009 [#4]
Profit Trend
QoQ- 6.17%
YoY- 32.87%
Quarter Report
Latest QR
Upcoming QR
HUAYANG's Result
HUAYANG's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 101,772 98,118 100,664 100,043 98,569 96,230 80,364 17.00%
PBT 15,088 15,146 14,816 12,551 12,226 11,166 9,896 32.36%
Tax -4,052 -4,084 -3,640 -3,846 -4,038 -3,014 -2,908 24.67%
NP 11,036 11,062 11,176 8,705 8,188 8,152 6,988 35.50%
-
NP to SH 11,056 11,094 11,216 8,736 8,228 8,210 7,056 34.79%
-
Tax Rate 26.86% 26.96% 24.57% 30.64% 33.03% 26.99% 29.39% -
Total Cost 90,736 87,056 89,488 91,338 90,381 88,078 73,376 15.16%
-
Net Worth 192,669 190,002 188,730 186,386 186,179 184,544 183,599 3.25%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - 2,251 - - - -
Div Payout % - - - 25.77% - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 192,669 190,002 188,730 186,386 186,179 184,544 183,599 3.25%
NOSH 90,032 90,048 89,871 90,041 89,941 90,021 89,999 0.02%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 10.84% 11.27% 11.10% 8.70% 8.31% 8.47% 8.70% -
ROE 5.74% 5.84% 5.94% 4.69% 4.42% 4.45% 3.84% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 113.04 108.96 112.01 111.11 109.59 106.90 89.29 16.97%
EPS 12.28 12.32 12.48 9.71 9.15 9.12 7.84 34.76%
DPS 0.00 0.00 0.00 2.50 0.00 0.00 0.00 -
NAPS 2.14 2.11 2.10 2.07 2.07 2.05 2.04 3.23%
Adjusted Per Share Value based on latest NOSH - 89,926
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 23.13 22.30 22.88 22.74 22.40 21.87 18.26 17.02%
EPS 2.51 2.52 2.55 1.99 1.87 1.87 1.60 34.90%
DPS 0.00 0.00 0.00 0.51 0.00 0.00 0.00 -
NAPS 0.4379 0.4318 0.4289 0.4236 0.4231 0.4194 0.4173 3.25%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.56 0.58 0.57 0.51 0.58 0.39 0.75 -
P/RPS 0.50 0.53 0.51 0.46 0.53 0.36 0.84 -29.17%
P/EPS 4.56 4.71 4.57 5.26 6.34 4.28 9.57 -38.91%
EY 21.93 21.24 21.89 19.02 15.77 23.38 10.45 63.69%
DY 0.00 0.00 0.00 4.90 0.00 0.00 0.00 -
P/NAPS 0.26 0.27 0.27 0.25 0.28 0.19 0.37 -20.90%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 20/01/10 18/11/09 22/07/09 27/05/09 25/02/09 17/11/08 25/08/08 -
Price 0.63 0.57 0.56 0.60 0.52 0.60 0.56 -
P/RPS 0.56 0.52 0.50 0.54 0.47 0.56 0.63 -7.53%
P/EPS 5.13 4.63 4.49 6.18 5.68 6.58 7.14 -19.73%
EY 19.49 21.61 22.29 16.17 17.59 15.20 14.00 24.60%
DY 0.00 0.00 0.00 4.17 0.00 0.00 0.00 -
P/NAPS 0.29 0.27 0.27 0.29 0.25 0.29 0.27 4.86%

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