[HUAYANG] QoQ Quarter Result on 30-Sep-2010 [#2]

Stock
[HUAYANG] HUA YANG BHD
Announcement Date
20-Oct-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
30-Sep-2010 [#2]
Profit Trend
QoQ- -12.14%
YoY- 57.33%
Quarter Report
Latest QR
Upcoming QR
HUAYANG's Result
HUAYANG's Financial Summary
View:
Show?
Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 61,751 66,716 49,304 35,629 37,216 27,213 27,270 72.69%
PBT 15,259 11,504 10,356 5,896 6,745 4,460 3,742 155.89%
Tax -3,747 -3,243 -2,711 -1,609 -1,850 -1,177 -998 142.15%
NP 11,512 8,261 7,645 4,287 4,895 3,283 2,744 160.80%
-
NP to SH 11,480 8,244 7,681 4,314 4,910 3,277 2,744 160.32%
-
Tax Rate 24.56% 28.19% 26.18% 27.29% 27.43% 26.39% 26.67% -
Total Cost 50,239 58,455 41,659 31,342 32,321 23,930 24,526 61.50%
-
Net Worth 232,191 215,979 212,820 90,419 202,335 197,279 192,670 13.28%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - 8,099 - - - 2,702 - -
Div Payout % - 98.24% - - - 82.47% - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 232,191 215,979 212,820 90,419 202,335 197,279 192,670 13.28%
NOSH 107,996 107,989 108,030 90,419 89,926 90,082 90,032 12.93%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 18.64% 12.38% 15.51% 12.03% 13.15% 12.06% 10.06% -
ROE 4.94% 3.82% 3.61% 4.77% 2.43% 1.66% 1.42% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 57.18 61.78 45.64 39.40 41.38 30.21 30.29 52.92%
EPS 10.63 5.73 7.11 3.99 5.46 3.64 3.05 130.39%
DPS 0.00 7.50 0.00 0.00 0.00 3.00 0.00 -
NAPS 2.15 2.00 1.97 1.00 2.25 2.19 2.14 0.31%
Adjusted Per Share Value based on latest NOSH - 90,419
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 14.03 15.16 11.21 8.10 8.46 6.18 6.20 72.62%
EPS 2.61 1.87 1.75 0.98 1.12 0.74 0.62 161.40%
DPS 0.00 1.84 0.00 0.00 0.00 0.61 0.00 -
NAPS 0.5277 0.4909 0.4837 0.2055 0.4599 0.4484 0.4379 13.28%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 1.19 1.21 0.74 0.88 0.64 0.65 0.56 -
P/RPS 2.08 1.96 1.62 2.23 1.55 2.15 1.85 8.14%
P/EPS 11.19 15.85 10.41 18.44 11.72 17.87 18.37 -28.20%
EY 8.93 6.31 9.61 5.42 8.53 5.60 5.44 39.28%
DY 0.00 6.20 0.00 0.00 0.00 4.62 0.00 -
P/NAPS 0.55 0.61 0.38 0.88 0.28 0.30 0.26 65.01%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 14/07/11 23/05/11 21/01/11 20/10/10 16/07/10 21/05/10 20/01/10 -
Price 1.32 1.23 0.82 0.70 0.68 0.61 0.63 -
P/RPS 2.31 1.99 1.80 1.78 1.64 2.02 2.08 7.26%
P/EPS 12.42 16.11 11.53 14.67 12.45 16.77 20.67 -28.85%
EY 8.05 6.21 8.67 6.82 8.03 5.96 4.84 40.50%
DY 0.00 6.10 0.00 0.00 0.00 4.92 0.00 -
P/NAPS 0.61 0.62 0.42 0.70 0.30 0.28 0.29 64.39%

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