[HUAYANG] QoQ Annualized Quarter Result on 31-Mar-2011 [#4]

Stock
[HUAYANG] HUA YANG BHD
Announcement Date
23-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
31-Mar-2011 [#4]
Profit Trend
QoQ- 11.58%
YoY- 117.39%
Quarter Report
Latest QR
Upcoming QR
HUAYANG's Result
HUAYANG's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 296,173 275,758 247,004 188,865 162,865 145,690 148,864 57.98%
PBT 71,904 68,294 61,036 34,257 30,337 25,662 26,980 91.88%
Tax -18,565 -17,446 -14,988 -9,170 -7,902 -7,298 -7,400 84.32%
NP 53,338 50,848 46,048 25,087 22,434 18,364 19,580 94.69%
-
NP to SH 53,261 50,754 45,920 25,148 22,538 18,448 19,640 94.11%
-
Tax Rate 25.82% 25.55% 24.56% 26.77% 26.05% 28.44% 27.43% -
Total Cost 242,834 224,910 200,956 163,778 140,430 127,326 129,284 52.05%
-
Net Worth 254,882 215,974 232,191 203,104 189,424 90,156 202,335 16.59%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - 7,430 - - - -
Div Payout % - - - 29.55% - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 254,882 215,974 232,191 203,104 189,424 90,156 202,335 16.59%
NOSH 144,001 107,987 107,996 99,075 96,154 90,156 89,926 36.75%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 18.01% 18.44% 18.64% 13.28% 13.77% 12.60% 13.15% -
ROE 20.90% 23.50% 19.78% 12.38% 11.90% 20.46% 9.71% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 205.67 255.36 228.72 190.63 169.38 161.60 165.54 15.52%
EPS 36.99 35.24 42.52 17.46 23.44 17.08 21.84 41.95%
DPS 0.00 0.00 0.00 7.50 0.00 0.00 0.00 -
NAPS 1.77 2.00 2.15 2.05 1.97 1.00 2.25 -14.74%
Adjusted Per Share Value based on latest NOSH - 107,989
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 67.31 62.67 56.14 42.92 37.01 33.11 33.83 57.99%
EPS 12.10 11.54 10.44 5.72 5.12 4.19 4.46 94.16%
DPS 0.00 0.00 0.00 1.69 0.00 0.00 0.00 -
NAPS 0.5793 0.4909 0.5277 0.4616 0.4305 0.2049 0.4599 16.58%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 1.18 1.01 1.19 1.21 0.74 0.88 0.64 -
P/RPS 0.57 0.40 0.52 0.63 0.44 0.54 0.39 28.69%
P/EPS 3.19 2.15 2.80 4.77 3.16 4.30 2.93 5.81%
EY 31.34 46.53 35.73 20.98 31.68 23.25 34.13 -5.51%
DY 0.00 0.00 0.00 6.20 0.00 0.00 0.00 -
P/NAPS 0.67 0.51 0.55 0.59 0.38 0.88 0.28 78.61%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 18/01/12 19/10/11 14/07/11 23/05/11 21/01/11 20/10/10 16/07/10 -
Price 1.30 1.20 1.32 1.23 0.82 0.70 0.68 -
P/RPS 0.63 0.47 0.58 0.65 0.48 0.43 0.41 33.05%
P/EPS 3.51 2.55 3.10 4.85 3.50 3.42 3.11 8.37%
EY 28.45 39.17 32.21 20.64 28.59 29.23 32.12 -7.74%
DY 0.00 0.00 0.00 6.10 0.00 0.00 0.00 -
P/NAPS 0.73 0.60 0.61 0.60 0.42 0.70 0.30 80.61%

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