[HUAYANG] QoQ Cumulative Quarter Result on 31-Dec-2009 [#3]

Stock
[HUAYANG] HUA YANG BHD
Announcement Date
20-Jan-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Dec-2009 [#3]
Profit Trend
QoQ- 49.49%
YoY- 34.37%
Quarter Report
Latest QR
Upcoming QR
HUAYANG's Result
HUAYANG's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 72,845 37,216 103,542 76,329 49,059 25,166 100,043 -19.04%
PBT 12,831 6,745 15,775 11,316 7,573 3,704 12,551 1.48%
Tax -3,649 -1,850 -4,216 -3,039 -2,042 -910 -3,846 -3.44%
NP 9,182 4,895 11,559 8,277 5,531 2,794 8,705 3.61%
-
NP to SH 9,224 4,910 11,568 8,292 5,547 2,804 8,736 3.68%
-
Tax Rate 28.44% 27.43% 26.73% 26.86% 26.96% 24.57% 30.64% -
Total Cost 63,663 32,321 91,983 68,052 43,528 22,372 91,338 -21.37%
-
Net Worth 90,156 202,335 198,068 192,669 190,002 188,730 186,386 -38.35%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - 2,700 - - - 2,251 -
Div Payout % - - 23.35% - - - 25.77% -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 90,156 202,335 198,068 192,669 190,002 188,730 186,386 -38.35%
NOSH 90,156 89,926 90,031 90,032 90,048 89,871 90,041 0.08%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 12.60% 13.15% 11.16% 10.84% 11.27% 11.10% 8.70% -
ROE 10.23% 2.43% 5.84% 4.30% 2.92% 1.49% 4.69% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 80.80 41.38 115.01 84.78 54.48 28.00 111.11 -19.11%
EPS 8.54 5.46 12.85 9.21 6.16 3.12 9.71 -8.19%
DPS 0.00 0.00 3.00 0.00 0.00 0.00 2.50 -
NAPS 1.00 2.25 2.20 2.14 2.11 2.10 2.07 -38.40%
Adjusted Per Share Value based on latest NOSH - 90,032
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 16.56 8.46 23.53 17.35 11.15 5.72 22.74 -19.04%
EPS 2.10 1.12 2.63 1.88 1.26 0.64 1.99 3.64%
DPS 0.00 0.00 0.61 0.00 0.00 0.00 0.51 -
NAPS 0.2049 0.4599 0.4502 0.4379 0.4318 0.4289 0.4236 -38.35%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.88 0.64 0.65 0.56 0.58 0.57 0.51 -
P/RPS 1.09 1.55 0.57 0.66 1.06 2.04 0.46 77.64%
P/EPS 8.60 11.72 5.06 6.08 9.42 18.27 5.26 38.74%
EY 11.63 8.53 19.77 16.45 10.62 5.47 19.02 -27.93%
DY 0.00 0.00 4.62 0.00 0.00 0.00 4.90 -
P/NAPS 0.88 0.28 0.30 0.26 0.27 0.27 0.25 131.22%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 20/10/10 16/07/10 21/05/10 20/01/10 18/11/09 22/07/09 27/05/09 -
Price 0.70 0.68 0.61 0.63 0.57 0.56 0.60 -
P/RPS 0.87 1.64 0.53 0.74 1.05 2.00 0.54 37.39%
P/EPS 6.84 12.45 4.75 6.84 9.25 17.95 6.18 6.99%
EY 14.62 8.03 21.06 14.62 10.81 5.57 16.17 -6.49%
DY 0.00 0.00 4.92 0.00 0.00 0.00 4.17 -
P/NAPS 0.70 0.30 0.28 0.29 0.27 0.27 0.29 79.84%

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