[HUAYANG] QoQ Cumulative Quarter Result on 30-Sep-2010 [#2]

Stock
[HUAYANG] HUA YANG BHD
Announcement Date
20-Oct-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
30-Sep-2010 [#2]
Profit Trend
QoQ- 87.86%
YoY- 66.29%
Quarter Report
Latest QR
Upcoming QR
HUAYANG's Result
HUAYANG's Financial Summary
View:
Show?
Cumulative Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 61,751 188,865 122,149 72,845 37,216 103,542 76,329 -13.21%
PBT 15,259 34,257 22,753 12,831 6,745 15,775 11,316 22.12%
Tax -3,747 -9,170 -5,927 -3,649 -1,850 -4,216 -3,039 15.02%
NP 11,512 25,087 16,826 9,182 4,895 11,559 8,277 24.67%
-
NP to SH 11,480 25,148 16,904 9,224 4,910 11,568 8,292 24.29%
-
Tax Rate 24.56% 26.77% 26.05% 28.44% 27.43% 26.73% 26.86% -
Total Cost 50,239 163,778 105,323 63,663 32,321 91,983 68,052 -18.36%
-
Net Worth 232,191 203,104 189,424 90,156 202,335 198,068 192,669 13.28%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - 7,430 - - - 2,700 - -
Div Payout % - 29.55% - - - 23.35% - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 232,191 203,104 189,424 90,156 202,335 198,068 192,669 13.28%
NOSH 107,996 99,075 96,154 90,156 89,926 90,031 90,032 12.93%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 18.64% 13.28% 13.77% 12.60% 13.15% 11.16% 10.84% -
ROE 4.94% 12.38% 8.92% 10.23% 2.43% 5.84% 4.30% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 57.18 190.63 127.03 80.80 41.38 115.01 84.78 -23.14%
EPS 10.63 17.46 17.58 8.54 5.46 12.85 9.21 10.06%
DPS 0.00 7.50 0.00 0.00 0.00 3.00 0.00 -
NAPS 2.15 2.05 1.97 1.00 2.25 2.20 2.14 0.31%
Adjusted Per Share Value based on latest NOSH - 90,419
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 14.03 42.92 27.76 16.56 8.46 23.53 17.35 -13.23%
EPS 2.61 5.72 3.84 2.10 1.12 2.63 1.88 24.52%
DPS 0.00 1.69 0.00 0.00 0.00 0.61 0.00 -
NAPS 0.5277 0.4616 0.4305 0.2049 0.4599 0.4502 0.4379 13.28%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 1.19 1.21 0.74 0.88 0.64 0.65 0.56 -
P/RPS 2.08 0.63 0.58 1.09 1.55 0.57 0.66 115.40%
P/EPS 11.19 4.77 4.21 8.60 11.72 5.06 6.08 50.34%
EY 8.93 20.98 23.76 11.63 8.53 19.77 16.45 -33.52%
DY 0.00 6.20 0.00 0.00 0.00 4.62 0.00 -
P/NAPS 0.55 0.59 0.38 0.88 0.28 0.30 0.26 65.01%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 14/07/11 23/05/11 21/01/11 20/10/10 16/07/10 21/05/10 20/01/10 -
Price 1.32 1.23 0.82 0.70 0.68 0.61 0.63 -
P/RPS 2.31 0.65 0.65 0.87 1.64 0.53 0.74 114.03%
P/EPS 12.42 4.85 4.66 6.84 12.45 4.75 6.84 48.99%
EY 8.05 20.64 21.44 14.62 8.03 21.06 14.62 -32.89%
DY 0.00 6.10 0.00 0.00 0.00 4.92 0.00 -
P/NAPS 0.61 0.60 0.42 0.70 0.30 0.28 0.29 64.39%

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