[HUAYANG] QoQ Quarter Result on 30-Jun-2011 [#1]

Stock
[HUAYANG] HUA YANG BHD
Announcement Date
14-Jul-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
30-Jun-2011 [#1]
Profit Trend
QoQ- 39.25%
YoY- 133.81%
Quarter Report
Latest QR
Upcoming QR
HUAYANG's Result
HUAYANG's Financial Summary
View:
Show?
Quarter Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 84,282 84,251 76,128 61,751 66,716 49,304 35,629 77.44%
PBT 18,575 19,781 18,888 15,259 11,504 10,356 5,896 114.75%
Tax -5,144 -5,201 -4,976 -3,747 -3,243 -2,711 -1,609 116.86%
NP 13,431 14,580 13,912 11,512 8,261 7,645 4,287 113.96%
-
NP to SH 13,007 14,569 13,897 11,480 8,244 7,681 4,314 108.56%
-
Tax Rate 27.69% 26.29% 26.34% 24.56% 28.19% 26.18% 27.29% -
Total Cost 70,851 69,671 62,216 50,239 58,455 41,659 31,342 72.15%
-
Net Worth 144,004 254,813 240,794 232,191 215,979 212,820 90,419 36.33%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div 21,600 - - - 8,099 - - -
Div Payout % 166.07% - - - 98.24% - - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 144,004 254,813 240,794 232,191 215,979 212,820 90,419 36.33%
NOSH 144,004 143,962 107,979 107,996 107,989 108,030 90,419 36.33%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 15.94% 17.31% 18.27% 18.64% 12.38% 15.51% 12.03% -
ROE 9.03% 5.72% 5.77% 4.94% 3.82% 3.61% 4.77% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 58.53 58.52 70.50 57.18 61.78 45.64 39.40 30.16%
EPS 7.08 10.12 12.87 10.63 5.73 7.11 3.99 46.51%
DPS 15.00 0.00 0.00 0.00 7.50 0.00 0.00 -
NAPS 1.00 1.77 2.23 2.15 2.00 1.97 1.00 0.00%
Adjusted Per Share Value based on latest NOSH - 107,996
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 19.16 19.15 17.30 14.03 15.16 11.21 8.10 77.43%
EPS 2.96 3.31 3.16 2.61 1.87 1.75 0.98 108.81%
DPS 4.91 0.00 0.00 0.00 1.84 0.00 0.00 -
NAPS 0.3273 0.5791 0.5473 0.5277 0.4909 0.4837 0.2055 36.34%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 1.45 1.18 1.01 1.19 1.21 0.74 0.88 -
P/RPS 2.48 2.02 1.43 2.08 1.96 1.62 2.23 7.33%
P/EPS 16.05 11.66 7.85 11.19 15.85 10.41 18.44 -8.83%
EY 6.23 8.58 12.74 8.93 6.31 9.61 5.42 9.72%
DY 10.34 0.00 0.00 0.00 6.20 0.00 0.00 -
P/NAPS 1.45 0.67 0.45 0.55 0.61 0.38 0.88 39.46%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 23/05/12 18/01/12 19/10/11 14/07/11 23/05/11 21/01/11 20/10/10 -
Price 1.53 1.30 1.20 1.32 1.23 0.82 0.70 -
P/RPS 2.61 2.22 1.70 2.31 1.99 1.80 1.78 29.03%
P/EPS 16.94 12.85 9.32 12.42 16.11 11.53 14.67 10.05%
EY 5.90 7.78 10.72 8.05 6.21 8.67 6.82 -9.20%
DY 9.80 0.00 0.00 0.00 6.10 0.00 0.00 -
P/NAPS 1.53 0.73 0.54 0.61 0.62 0.42 0.70 68.34%

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