[HUAYANG] QoQ Cumulative Quarter Result on 31-Dec-2010 [#3]

Stock
[HUAYANG] HUA YANG BHD
Announcement Date
21-Jan-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
31-Dec-2010 [#3]
Profit Trend
QoQ- 83.26%
YoY- 103.86%
Quarter Report
Latest QR
Upcoming QR
HUAYANG's Result
HUAYANG's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 137,879 61,751 188,865 122,149 72,845 37,216 103,542 21.01%
PBT 34,147 15,259 34,257 22,753 12,831 6,745 15,775 67.25%
Tax -8,723 -3,747 -9,170 -5,927 -3,649 -1,850 -4,216 62.29%
NP 25,424 11,512 25,087 16,826 9,182 4,895 11,559 69.04%
-
NP to SH 25,377 11,480 25,148 16,904 9,224 4,910 11,568 68.75%
-
Tax Rate 25.55% 24.56% 26.77% 26.05% 28.44% 27.43% 26.73% -
Total Cost 112,455 50,239 163,778 105,323 63,663 32,321 91,983 14.32%
-
Net Worth 215,974 232,191 203,104 189,424 90,156 202,335 198,068 5.93%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - 7,430 - - - 2,700 -
Div Payout % - - 29.55% - - - 23.35% -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 215,974 232,191 203,104 189,424 90,156 202,335 198,068 5.93%
NOSH 107,987 107,996 99,075 96,154 90,156 89,926 90,031 12.87%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 18.44% 18.64% 13.28% 13.77% 12.60% 13.15% 11.16% -
ROE 11.75% 4.94% 12.38% 8.92% 10.23% 2.43% 5.84% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 127.68 57.18 190.63 127.03 80.80 41.38 115.01 7.20%
EPS 17.62 10.63 17.46 17.58 8.54 5.46 12.85 23.40%
DPS 0.00 0.00 7.50 0.00 0.00 0.00 3.00 -
NAPS 2.00 2.15 2.05 1.97 1.00 2.25 2.20 -6.15%
Adjusted Per Share Value based on latest NOSH - 108,030
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 31.34 14.03 42.92 27.76 16.56 8.46 23.53 21.03%
EPS 5.77 2.61 5.72 3.84 2.10 1.12 2.63 68.76%
DPS 0.00 0.00 1.69 0.00 0.00 0.00 0.61 -
NAPS 0.4909 0.5277 0.4616 0.4305 0.2049 0.4599 0.4502 5.93%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 1.01 1.19 1.21 0.74 0.88 0.64 0.65 -
P/RPS 0.79 2.08 0.63 0.58 1.09 1.55 0.57 24.28%
P/EPS 4.30 11.19 4.77 4.21 8.60 11.72 5.06 -10.27%
EY 23.27 8.93 20.98 23.76 11.63 8.53 19.77 11.46%
DY 0.00 0.00 6.20 0.00 0.00 0.00 4.62 -
P/NAPS 0.51 0.55 0.59 0.38 0.88 0.28 0.30 42.39%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 19/10/11 14/07/11 23/05/11 21/01/11 20/10/10 16/07/10 21/05/10 -
Price 1.20 1.32 1.23 0.82 0.70 0.68 0.61 -
P/RPS 0.94 2.31 0.65 0.65 0.87 1.64 0.53 46.47%
P/EPS 5.11 12.42 4.85 4.66 6.84 12.45 4.75 4.98%
EY 19.58 8.05 20.64 21.44 14.62 8.03 21.06 -4.73%
DY 0.00 0.00 6.10 0.00 0.00 0.00 4.92 -
P/NAPS 0.60 0.61 0.60 0.42 0.70 0.30 0.28 66.13%

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