[HUAYANG] QoQ Cumulative Quarter Result on 30-Jun-2009 [#1]

Stock
[HUAYANG] HUA YANG BHD
Announcement Date
22-Jul-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Jun-2009 [#1]
Profit Trend
QoQ- -67.9%
YoY- 58.96%
Quarter Report
Latest QR
Upcoming QR
HUAYANG's Result
HUAYANG's Financial Summary
View:
Show?
Cumulative Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 103,542 76,329 49,059 25,166 100,043 73,927 48,115 66.76%
PBT 15,775 11,316 7,573 3,704 12,551 9,170 5,583 99.99%
Tax -4,216 -3,039 -2,042 -910 -3,846 -3,029 -1,507 98.66%
NP 11,559 8,277 5,531 2,794 8,705 6,141 4,076 100.47%
-
NP to SH 11,568 8,292 5,547 2,804 8,736 6,171 4,105 99.63%
-
Tax Rate 26.73% 26.86% 26.96% 24.57% 30.64% 33.03% 26.99% -
Total Cost 91,983 68,052 43,528 22,372 91,338 67,786 44,039 63.47%
-
Net Worth 198,068 192,669 190,002 188,730 186,386 186,179 184,544 4.83%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div 2,700 - - - 2,251 - - -
Div Payout % 23.35% - - - 25.77% - - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 198,068 192,669 190,002 188,730 186,386 186,179 184,544 4.83%
NOSH 90,031 90,032 90,048 89,871 90,041 89,941 90,021 0.00%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 11.16% 10.84% 11.27% 11.10% 8.70% 8.31% 8.47% -
ROE 5.84% 4.30% 2.92% 1.49% 4.69% 3.31% 2.22% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 115.01 84.78 54.48 28.00 111.11 82.19 53.45 66.74%
EPS 12.85 9.21 6.16 3.12 9.71 6.86 4.56 99.63%
DPS 3.00 0.00 0.00 0.00 2.50 0.00 0.00 -
NAPS 2.20 2.14 2.11 2.10 2.07 2.07 2.05 4.82%
Adjusted Per Share Value based on latest NOSH - 89,871
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 23.53 17.35 11.15 5.72 22.74 16.80 10.94 66.70%
EPS 2.63 1.88 1.26 0.64 1.99 1.40 0.93 100.10%
DPS 0.61 0.00 0.00 0.00 0.51 0.00 0.00 -
NAPS 0.4502 0.4379 0.4318 0.4289 0.4236 0.4231 0.4194 4.84%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 0.65 0.56 0.58 0.57 0.51 0.58 0.39 -
P/RPS 0.57 0.66 1.06 2.04 0.46 0.71 0.73 -15.21%
P/EPS 5.06 6.08 9.42 18.27 5.26 8.45 8.55 -29.53%
EY 19.77 16.45 10.62 5.47 19.02 11.83 11.69 41.99%
DY 4.62 0.00 0.00 0.00 4.90 0.00 0.00 -
P/NAPS 0.30 0.26 0.27 0.27 0.25 0.28 0.19 35.63%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 21/05/10 20/01/10 18/11/09 22/07/09 27/05/09 25/02/09 17/11/08 -
Price 0.61 0.63 0.57 0.56 0.60 0.52 0.60 -
P/RPS 0.53 0.74 1.05 2.00 0.54 0.63 1.12 -39.30%
P/EPS 4.75 6.84 9.25 17.95 6.18 7.58 13.16 -49.33%
EY 21.06 14.62 10.81 5.57 16.17 13.19 7.60 97.40%
DY 4.92 0.00 0.00 0.00 4.17 0.00 0.00 -
P/NAPS 0.28 0.29 0.27 0.27 0.29 0.25 0.29 -2.31%

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