[HUAYANG] QoQ Cumulative Quarter Result on 31-Mar-2011 [#4]

Stock
[HUAYANG] HUA YANG BHD
Announcement Date
23-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
31-Mar-2011 [#4]
Profit Trend
QoQ- 48.77%
YoY- 117.39%
Quarter Report
Latest QR
Upcoming QR
HUAYANG's Result
HUAYANG's Financial Summary
View:
Show?
Cumulative Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 222,130 137,879 61,751 188,865 122,149 72,845 37,216 227.97%
PBT 53,928 34,147 15,259 34,257 22,753 12,831 6,745 298.33%
Tax -13,924 -8,723 -3,747 -9,170 -5,927 -3,649 -1,850 282.64%
NP 40,004 25,424 11,512 25,087 16,826 9,182 4,895 304.17%
-
NP to SH 39,946 25,377 11,480 25,148 16,904 9,224 4,910 302.96%
-
Tax Rate 25.82% 25.55% 24.56% 26.77% 26.05% 28.44% 27.43% -
Total Cost 182,126 112,455 50,239 163,778 105,323 63,663 32,321 215.66%
-
Net Worth 254,882 215,974 232,191 203,104 189,424 90,156 202,335 16.59%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - 7,430 - - - -
Div Payout % - - - 29.55% - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 254,882 215,974 232,191 203,104 189,424 90,156 202,335 16.59%
NOSH 144,001 107,987 107,996 99,075 96,154 90,156 89,926 36.75%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 18.01% 18.44% 18.64% 13.28% 13.77% 12.60% 13.15% -
ROE 15.67% 11.75% 4.94% 12.38% 8.92% 10.23% 2.43% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 154.26 127.68 57.18 190.63 127.03 80.80 41.38 139.84%
EPS 27.74 17.62 10.63 17.46 17.58 8.54 5.46 194.66%
DPS 0.00 0.00 0.00 7.50 0.00 0.00 0.00 -
NAPS 1.77 2.00 2.15 2.05 1.97 1.00 2.25 -14.74%
Adjusted Per Share Value based on latest NOSH - 107,989
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 50.48 31.34 14.03 42.92 27.76 16.56 8.46 227.90%
EPS 9.08 5.77 2.61 5.72 3.84 2.10 1.12 302.02%
DPS 0.00 0.00 0.00 1.69 0.00 0.00 0.00 -
NAPS 0.5793 0.4909 0.5277 0.4616 0.4305 0.2049 0.4599 16.58%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 1.18 1.01 1.19 1.21 0.74 0.88 0.64 -
P/RPS 0.76 0.79 2.08 0.63 0.58 1.09 1.55 -37.73%
P/EPS 4.25 4.30 11.19 4.77 4.21 8.60 11.72 -49.05%
EY 23.51 23.27 8.93 20.98 23.76 11.63 8.53 96.21%
DY 0.00 0.00 0.00 6.20 0.00 0.00 0.00 -
P/NAPS 0.67 0.51 0.55 0.59 0.38 0.88 0.28 78.61%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 18/01/12 19/10/11 14/07/11 23/05/11 21/01/11 20/10/10 16/07/10 -
Price 1.30 1.20 1.32 1.23 0.82 0.70 0.68 -
P/RPS 0.84 0.94 2.31 0.65 0.65 0.87 1.64 -35.90%
P/EPS 4.69 5.11 12.42 4.85 4.66 6.84 12.45 -47.74%
EY 21.34 19.58 8.05 20.64 21.44 14.62 8.03 91.51%
DY 0.00 0.00 0.00 6.10 0.00 0.00 0.00 -
P/NAPS 0.73 0.60 0.61 0.60 0.42 0.70 0.30 80.61%

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