[HUAYANG] QoQ Quarter Result on 30-Sep-2009 [#2]

Stock
[HUAYANG] HUA YANG BHD
Announcement Date
18-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Sep-2009 [#2]
Profit Trend
QoQ- -2.21%
YoY- 17.13%
Quarter Report
Latest QR
Upcoming QR
HUAYANG's Result
HUAYANG's Financial Summary
View:
Show?
Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 37,216 27,213 27,270 23,893 25,166 26,116 25,812 27.71%
PBT 6,745 4,460 3,742 3,868 3,704 3,382 3,587 52.52%
Tax -1,850 -1,177 -998 -1,131 -910 -817 -1,522 13.93%
NP 4,895 3,283 2,744 2,737 2,794 2,565 2,065 78.06%
-
NP to SH 4,910 3,277 2,744 2,742 2,804 2,566 2,066 78.37%
-
Tax Rate 27.43% 26.39% 26.67% 29.24% 24.57% 24.16% 42.43% -
Total Cost 32,321 23,930 24,526 21,156 22,372 23,551 23,747 22.88%
-
Net Worth 202,335 197,279 192,670 189,692 188,730 179,852 185,939 5.81%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - 2,702 - - - 2,248 - -
Div Payout % - 82.47% - - - 87.61% - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 202,335 197,279 192,670 189,692 188,730 179,852 185,939 5.81%
NOSH 89,926 90,082 90,032 89,901 89,871 89,926 89,826 0.07%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 13.15% 12.06% 10.06% 11.46% 11.10% 9.82% 8.00% -
ROE 2.43% 1.66% 1.42% 1.45% 1.49% 1.43% 1.11% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 41.38 30.21 30.29 26.58 28.00 29.04 28.74 27.59%
EPS 5.46 3.64 3.05 3.05 3.12 2.85 2.30 78.23%
DPS 0.00 3.00 0.00 0.00 0.00 2.50 0.00 -
NAPS 2.25 2.19 2.14 2.11 2.10 2.00 2.07 5.73%
Adjusted Per Share Value based on latest NOSH - 89,901
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 8.46 6.18 6.20 5.43 5.72 5.94 5.87 27.67%
EPS 1.12 0.74 0.62 0.62 0.64 0.58 0.47 78.69%
DPS 0.00 0.61 0.00 0.00 0.00 0.51 0.00 -
NAPS 0.4599 0.4484 0.4379 0.4311 0.4289 0.4088 0.4226 5.81%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.64 0.65 0.56 0.58 0.57 0.51 0.58 -
P/RPS 1.55 2.15 1.85 2.18 2.04 1.76 2.02 -16.22%
P/EPS 11.72 17.87 18.37 19.02 18.27 17.87 25.22 -40.08%
EY 8.53 5.60 5.44 5.26 5.47 5.60 3.97 66.74%
DY 0.00 4.62 0.00 0.00 0.00 4.90 0.00 -
P/NAPS 0.28 0.30 0.26 0.27 0.27 0.26 0.28 0.00%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 16/07/10 21/05/10 20/01/10 18/11/09 22/07/09 27/05/09 25/02/09 -
Price 0.68 0.61 0.63 0.57 0.56 0.60 0.52 -
P/RPS 1.64 2.02 2.08 2.14 2.00 2.07 1.81 -6.38%
P/EPS 12.45 16.77 20.67 18.69 17.95 21.03 22.61 -32.89%
EY 8.03 5.96 4.84 5.35 5.57 4.76 4.42 49.05%
DY 0.00 4.92 0.00 0.00 0.00 4.17 0.00 -
P/NAPS 0.30 0.28 0.29 0.27 0.27 0.30 0.25 12.96%

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