[HUAYANG] QoQ Cumulative Quarter Result on 30-Jun-2011 [#1]

Stock
[HUAYANG] HUA YANG BHD
Announcement Date
14-Jul-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
30-Jun-2011 [#1]
Profit Trend
QoQ- -54.35%
YoY- 133.81%
Quarter Report
Latest QR
Upcoming QR
HUAYANG's Result
HUAYANG's Financial Summary
View:
Show?
Cumulative Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 306,412 222,130 137,879 61,751 188,865 122,149 72,845 160.35%
PBT 72,503 53,928 34,147 15,259 34,257 22,753 12,831 216.91%
Tax -19,068 -13,924 -8,723 -3,747 -9,170 -5,927 -3,649 200.82%
NP 53,435 40,004 25,424 11,512 25,087 16,826 9,182 223.19%
-
NP to SH 52,953 39,946 25,377 11,480 25,148 16,904 9,224 220.27%
-
Tax Rate 26.30% 25.82% 25.55% 24.56% 26.77% 26.05% 28.44% -
Total Cost 252,977 182,126 112,455 50,239 163,778 105,323 63,663 150.66%
-
Net Worth 267,844 254,882 215,974 232,191 203,104 189,424 90,156 106.52%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div 21,600 - - - 7,430 - - -
Div Payout % 40.79% - - - 29.55% - - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 267,844 254,882 215,974 232,191 203,104 189,424 90,156 106.52%
NOSH 144,002 144,001 107,987 107,996 99,075 96,154 90,156 36.60%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 17.44% 18.01% 18.44% 18.64% 13.28% 13.77% 12.60% -
ROE 19.77% 15.67% 11.75% 4.94% 12.38% 8.92% 10.23% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 212.78 154.26 127.68 57.18 190.63 127.03 80.80 90.58%
EPS 28.84 27.74 17.62 10.63 17.46 17.58 8.54 124.92%
DPS 15.00 0.00 0.00 0.00 7.50 0.00 0.00 -
NAPS 1.86 1.77 2.00 2.15 2.05 1.97 1.00 51.18%
Adjusted Per Share Value based on latest NOSH - 107,996
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 69.64 50.48 31.34 14.03 42.92 27.76 16.56 160.30%
EPS 12.03 9.08 5.77 2.61 5.72 3.84 2.10 219.81%
DPS 4.91 0.00 0.00 0.00 1.69 0.00 0.00 -
NAPS 0.6087 0.5793 0.4909 0.5277 0.4616 0.4305 0.2049 106.51%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 1.45 1.18 1.01 1.19 1.21 0.74 0.88 -
P/RPS 0.68 0.76 0.79 2.08 0.63 0.58 1.09 -26.96%
P/EPS 3.94 4.25 4.30 11.19 4.77 4.21 8.60 -40.54%
EY 25.36 23.51 23.27 8.93 20.98 23.76 11.63 68.07%
DY 10.34 0.00 0.00 0.00 6.20 0.00 0.00 -
P/NAPS 0.78 0.67 0.51 0.55 0.59 0.38 0.88 -7.72%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 23/05/12 18/01/12 19/10/11 14/07/11 23/05/11 21/01/11 20/10/10 -
Price 1.53 1.30 1.20 1.32 1.23 0.82 0.70 -
P/RPS 0.72 0.84 0.94 2.31 0.65 0.65 0.87 -11.84%
P/EPS 4.16 4.69 5.11 12.42 4.85 4.66 6.84 -28.19%
EY 24.03 21.34 19.58 8.05 20.64 21.44 14.62 39.23%
DY 9.80 0.00 0.00 0.00 6.10 0.00 0.00 -
P/NAPS 0.82 0.73 0.60 0.61 0.60 0.42 0.70 11.11%

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