[HUAYANG] QoQ Quarter Result on 30-Jun-2010 [#1]

Stock
[HUAYANG] HUA YANG BHD
Announcement Date
16-Jul-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
30-Jun-2010 [#1]
Profit Trend
QoQ- 49.83%
YoY- 75.11%
Quarter Report
Latest QR
Upcoming QR
HUAYANG's Result
HUAYANG's Financial Summary
View:
Show?
Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 66,716 49,304 35,629 37,216 27,213 27,270 23,893 98.41%
PBT 11,504 10,356 5,896 6,745 4,460 3,742 3,868 106.94%
Tax -3,243 -2,711 -1,609 -1,850 -1,177 -998 -1,131 101.96%
NP 8,261 7,645 4,287 4,895 3,283 2,744 2,737 108.99%
-
NP to SH 8,244 7,681 4,314 4,910 3,277 2,744 2,742 108.45%
-
Tax Rate 28.19% 26.18% 27.29% 27.43% 26.39% 26.67% 29.24% -
Total Cost 58,455 41,659 31,342 32,321 23,930 24,526 21,156 97.02%
-
Net Worth 215,979 212,820 90,419 202,335 197,279 192,670 189,692 9.04%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div 8,099 - - - 2,702 - - -
Div Payout % 98.24% - - - 82.47% - - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 215,979 212,820 90,419 202,335 197,279 192,670 189,692 9.04%
NOSH 107,989 108,030 90,419 89,926 90,082 90,032 89,901 13.01%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 12.38% 15.51% 12.03% 13.15% 12.06% 10.06% 11.46% -
ROE 3.82% 3.61% 4.77% 2.43% 1.66% 1.42% 1.45% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 61.78 45.64 39.40 41.38 30.21 30.29 26.58 75.55%
EPS 5.73 7.11 3.99 5.46 3.64 3.05 3.05 52.31%
DPS 7.50 0.00 0.00 0.00 3.00 0.00 0.00 -
NAPS 2.00 1.97 1.00 2.25 2.19 2.14 2.11 -3.50%
Adjusted Per Share Value based on latest NOSH - 89,926
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 15.16 11.21 8.10 8.46 6.18 6.20 5.43 98.39%
EPS 1.87 1.75 0.98 1.12 0.74 0.62 0.62 108.89%
DPS 1.84 0.00 0.00 0.00 0.61 0.00 0.00 -
NAPS 0.4909 0.4837 0.2055 0.4599 0.4484 0.4379 0.4311 9.05%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 1.21 0.74 0.88 0.64 0.65 0.56 0.58 -
P/RPS 1.96 1.62 2.23 1.55 2.15 1.85 2.18 -6.85%
P/EPS 15.85 10.41 18.44 11.72 17.87 18.37 19.02 -11.45%
EY 6.31 9.61 5.42 8.53 5.60 5.44 5.26 12.91%
DY 6.20 0.00 0.00 0.00 4.62 0.00 0.00 -
P/NAPS 0.61 0.38 0.88 0.28 0.30 0.26 0.27 72.26%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 23/05/11 21/01/11 20/10/10 16/07/10 21/05/10 20/01/10 18/11/09 -
Price 1.23 0.82 0.70 0.68 0.61 0.63 0.57 -
P/RPS 1.99 1.80 1.78 1.64 2.02 2.08 2.14 -4.73%
P/EPS 16.11 11.53 14.67 12.45 16.77 20.67 18.69 -9.43%
EY 6.21 8.67 6.82 8.03 5.96 4.84 5.35 10.45%
DY 6.10 0.00 0.00 0.00 4.92 0.00 0.00 -
P/NAPS 0.62 0.42 0.70 0.30 0.28 0.29 0.27 74.14%

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