[HUAYANG] QoQ Cumulative Quarter Result on 30-Jun-2010 [#1]

Stock
[HUAYANG] HUA YANG BHD
Announcement Date
16-Jul-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
30-Jun-2010 [#1]
Profit Trend
QoQ- -57.56%
YoY- 75.11%
Quarter Report
Latest QR
Upcoming QR
HUAYANG's Result
HUAYANG's Financial Summary
View:
Show?
Cumulative Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 188,865 122,149 72,845 37,216 103,542 76,329 49,059 145.83%
PBT 34,257 22,753 12,831 6,745 15,775 11,316 7,573 173.77%
Tax -9,170 -5,927 -3,649 -1,850 -4,216 -3,039 -2,042 172.44%
NP 25,087 16,826 9,182 4,895 11,559 8,277 5,531 174.26%
-
NP to SH 25,148 16,904 9,224 4,910 11,568 8,292 5,547 174.17%
-
Tax Rate 26.77% 26.05% 28.44% 27.43% 26.73% 26.86% 26.96% -
Total Cost 163,778 105,323 63,663 32,321 91,983 68,052 43,528 142.10%
-
Net Worth 203,104 189,424 90,156 202,335 198,068 192,669 190,002 4.55%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div 7,430 - - - 2,700 - - -
Div Payout % 29.55% - - - 23.35% - - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 203,104 189,424 90,156 202,335 198,068 192,669 190,002 4.55%
NOSH 99,075 96,154 90,156 89,926 90,031 90,032 90,048 6.58%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 13.28% 13.77% 12.60% 13.15% 11.16% 10.84% 11.27% -
ROE 12.38% 8.92% 10.23% 2.43% 5.84% 4.30% 2.92% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 190.63 127.03 80.80 41.38 115.01 84.78 54.48 130.65%
EPS 17.46 17.58 8.54 5.46 12.85 9.21 6.16 100.40%
DPS 7.50 0.00 0.00 0.00 3.00 0.00 0.00 -
NAPS 2.05 1.97 1.00 2.25 2.20 2.14 2.11 -1.90%
Adjusted Per Share Value based on latest NOSH - 89,926
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 42.92 27.76 16.56 8.46 23.53 17.35 11.15 145.81%
EPS 5.72 3.84 2.10 1.12 2.63 1.88 1.26 174.42%
DPS 1.69 0.00 0.00 0.00 0.61 0.00 0.00 -
NAPS 0.4616 0.4305 0.2049 0.4599 0.4502 0.4379 0.4318 4.55%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 1.21 0.74 0.88 0.64 0.65 0.56 0.58 -
P/RPS 0.63 0.58 1.09 1.55 0.57 0.66 1.06 -29.33%
P/EPS 4.77 4.21 8.60 11.72 5.06 6.08 9.42 -36.49%
EY 20.98 23.76 11.63 8.53 19.77 16.45 10.62 57.50%
DY 6.20 0.00 0.00 0.00 4.62 0.00 0.00 -
P/NAPS 0.59 0.38 0.88 0.28 0.30 0.26 0.27 68.47%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 23/05/11 21/01/11 20/10/10 16/07/10 21/05/10 20/01/10 18/11/09 -
Price 1.23 0.82 0.70 0.68 0.61 0.63 0.57 -
P/RPS 0.65 0.65 0.87 1.64 0.53 0.74 1.05 -27.38%
P/EPS 4.85 4.66 6.84 12.45 4.75 6.84 9.25 -35.00%
EY 20.64 21.44 14.62 8.03 21.06 14.62 10.81 53.96%
DY 6.10 0.00 0.00 0.00 4.92 0.00 0.00 -
P/NAPS 0.60 0.42 0.70 0.30 0.28 0.29 0.27 70.37%

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