[HUAYANG] QoQ Annualized Quarter Result on 31-Mar-2010 [#4]

Stock
[HUAYANG] HUA YANG BHD
Announcement Date
21-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Mar-2010 [#4]
Profit Trend
QoQ- 4.63%
YoY- 32.42%
Quarter Report
Latest QR
Upcoming QR
HUAYANG's Result
HUAYANG's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 162,865 145,690 148,864 103,542 101,772 98,118 100,664 37.69%
PBT 30,337 25,662 26,980 15,775 15,088 15,146 14,816 61.03%
Tax -7,902 -7,298 -7,400 -4,216 -4,052 -4,084 -3,640 67.42%
NP 22,434 18,364 19,580 11,559 11,036 11,062 11,176 58.92%
-
NP to SH 22,538 18,448 19,640 11,568 11,056 11,094 11,216 59.03%
-
Tax Rate 26.05% 28.44% 27.43% 26.73% 26.86% 26.96% 24.57% -
Total Cost 140,430 127,326 129,284 91,983 90,736 87,056 89,488 34.92%
-
Net Worth 189,424 90,156 202,335 198,068 192,669 190,002 188,730 0.24%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - 2,700 - - - -
Div Payout % - - - 23.35% - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 189,424 90,156 202,335 198,068 192,669 190,002 188,730 0.24%
NOSH 96,154 90,156 89,926 90,031 90,032 90,048 89,871 4.59%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 13.77% 12.60% 13.15% 11.16% 10.84% 11.27% 11.10% -
ROE 11.90% 20.46% 9.71% 5.84% 5.74% 5.84% 5.94% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 169.38 161.60 165.54 115.01 113.04 108.96 112.01 31.64%
EPS 23.44 17.08 21.84 12.85 12.28 12.32 12.48 52.05%
DPS 0.00 0.00 0.00 3.00 0.00 0.00 0.00 -
NAPS 1.97 1.00 2.25 2.20 2.14 2.11 2.10 -4.15%
Adjusted Per Share Value based on latest NOSH - 90,082
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 37.01 33.11 33.83 23.53 23.13 22.30 22.88 37.67%
EPS 5.12 4.19 4.46 2.63 2.51 2.52 2.55 58.95%
DPS 0.00 0.00 0.00 0.61 0.00 0.00 0.00 -
NAPS 0.4305 0.2049 0.4599 0.4502 0.4379 0.4318 0.4289 0.24%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.74 0.88 0.64 0.65 0.56 0.58 0.57 -
P/RPS 0.44 0.54 0.39 0.57 0.50 0.53 0.51 -9.34%
P/EPS 3.16 4.30 2.93 5.06 4.56 4.71 4.57 -21.75%
EY 31.68 23.25 34.13 19.77 21.93 21.24 21.89 27.85%
DY 0.00 0.00 0.00 4.62 0.00 0.00 0.00 -
P/NAPS 0.38 0.88 0.28 0.30 0.26 0.27 0.27 25.50%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 21/01/11 20/10/10 16/07/10 21/05/10 20/01/10 18/11/09 22/07/09 -
Price 0.82 0.70 0.68 0.61 0.63 0.57 0.56 -
P/RPS 0.48 0.43 0.41 0.53 0.56 0.52 0.50 -2.67%
P/EPS 3.50 3.42 3.11 4.75 5.13 4.63 4.49 -15.26%
EY 28.59 29.23 32.12 21.06 19.49 21.61 22.29 17.99%
DY 0.00 0.00 0.00 4.92 0.00 0.00 0.00 -
P/NAPS 0.42 0.70 0.30 0.28 0.29 0.27 0.27 34.14%

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