[HUAYANG] QoQ Quarter Result on 30-Sep-2008 [#2]

Stock
[HUAYANG] HUA YANG BHD
Announcement Date
17-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
30-Sep-2008 [#2]
Profit Trend
QoQ- 32.71%
YoY- 26.06%
Quarter Report
Latest QR
Upcoming QR
HUAYANG's Result
HUAYANG's Financial Summary
View:
Show?
Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 25,166 26,116 25,812 28,024 20,091 23,547 14,870 42.06%
PBT 3,704 3,382 3,587 3,109 2,474 2,313 3,414 5.59%
Tax -910 -817 -1,522 -780 -727 -365 -1,047 -8.93%
NP 2,794 2,565 2,065 2,329 1,747 1,948 2,367 11.70%
-
NP to SH 2,804 2,566 2,066 2,341 1,764 1,948 2,367 11.96%
-
Tax Rate 24.57% 24.16% 42.43% 25.09% 29.39% 15.78% 30.67% -
Total Cost 22,372 23,551 23,747 25,695 18,344 21,599 12,503 47.43%
-
Net Worth 188,730 179,852 185,939 184,578 183,599 180,086 180,076 3.18%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - 2,248 - - - 2,251 - -
Div Payout % - 87.61% - - - 115.56% - -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 188,730 179,852 185,939 184,578 183,599 180,086 180,076 3.18%
NOSH 89,871 89,926 89,826 90,038 89,999 90,043 90,038 -0.12%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 11.10% 9.82% 8.00% 8.31% 8.70% 8.27% 15.92% -
ROE 1.49% 1.43% 1.11% 1.27% 0.96% 1.08% 1.31% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 28.00 29.04 28.74 31.12 22.32 26.15 16.52 42.20%
EPS 3.12 2.85 2.30 2.60 1.96 2.16 2.63 12.07%
DPS 0.00 2.50 0.00 0.00 0.00 2.50 0.00 -
NAPS 2.10 2.00 2.07 2.05 2.04 2.00 2.00 3.30%
Adjusted Per Share Value based on latest NOSH - 90,038
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 5.72 5.94 5.87 6.37 4.57 5.35 3.38 42.05%
EPS 0.64 0.58 0.47 0.53 0.40 0.44 0.54 12.00%
DPS 0.00 0.51 0.00 0.00 0.00 0.51 0.00 -
NAPS 0.4289 0.4088 0.4226 0.4195 0.4173 0.4093 0.4093 3.17%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.57 0.51 0.58 0.39 0.75 0.60 0.71 -
P/RPS 2.04 1.76 2.02 1.25 3.36 2.29 4.30 -39.19%
P/EPS 18.27 17.87 25.22 15.00 38.27 27.73 27.01 -22.96%
EY 5.47 5.60 3.97 6.67 2.61 3.61 3.70 29.80%
DY 0.00 4.90 0.00 0.00 0.00 4.17 0.00 -
P/NAPS 0.27 0.26 0.28 0.19 0.37 0.30 0.36 -17.46%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 22/07/09 27/05/09 25/02/09 17/11/08 25/08/08 23/05/08 22/02/08 -
Price 0.56 0.60 0.52 0.60 0.56 0.58 0.64 -
P/RPS 2.00 2.07 1.81 1.93 2.51 2.22 3.88 -35.73%
P/EPS 17.95 21.03 22.61 23.08 28.57 26.81 24.34 -18.38%
EY 5.57 4.76 4.42 4.33 3.50 3.73 4.11 22.48%
DY 0.00 4.17 0.00 0.00 0.00 4.31 0.00 -
P/NAPS 0.27 0.30 0.25 0.29 0.27 0.29 0.32 -10.71%

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