[HUAYANG] QoQ Quarter Result on 31-Dec-2008 [#3]

Stock
[HUAYANG] HUA YANG BHD
Announcement Date
25-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Dec-2008 [#3]
Profit Trend
QoQ- -11.75%
YoY- -12.72%
Quarter Report
Latest QR
Upcoming QR
HUAYANG's Result
HUAYANG's Financial Summary
View:
Show?
Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 23,893 25,166 26,116 25,812 28,024 20,091 23,547 0.97%
PBT 3,868 3,704 3,382 3,587 3,109 2,474 2,313 40.84%
Tax -1,131 -910 -817 -1,522 -780 -727 -365 112.39%
NP 2,737 2,794 2,565 2,065 2,329 1,747 1,948 25.42%
-
NP to SH 2,742 2,804 2,566 2,066 2,341 1,764 1,948 25.57%
-
Tax Rate 29.24% 24.57% 24.16% 42.43% 25.09% 29.39% 15.78% -
Total Cost 21,156 22,372 23,551 23,747 25,695 18,344 21,599 -1.37%
-
Net Worth 189,692 188,730 179,852 185,939 184,578 183,599 180,086 3.52%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - 2,248 - - - 2,251 -
Div Payout % - - 87.61% - - - 115.56% -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 189,692 188,730 179,852 185,939 184,578 183,599 180,086 3.52%
NOSH 89,901 89,871 89,926 89,826 90,038 89,999 90,043 -0.10%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 11.46% 11.10% 9.82% 8.00% 8.31% 8.70% 8.27% -
ROE 1.45% 1.49% 1.43% 1.11% 1.27% 0.96% 1.08% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 26.58 28.00 29.04 28.74 31.12 22.32 26.15 1.09%
EPS 3.05 3.12 2.85 2.30 2.60 1.96 2.16 25.83%
DPS 0.00 0.00 2.50 0.00 0.00 0.00 2.50 -
NAPS 2.11 2.10 2.00 2.07 2.05 2.04 2.00 3.63%
Adjusted Per Share Value based on latest NOSH - 89,826
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 5.43 5.72 5.94 5.87 6.37 4.57 5.35 0.99%
EPS 0.62 0.64 0.58 0.47 0.53 0.40 0.44 25.66%
DPS 0.00 0.00 0.51 0.00 0.00 0.00 0.51 -
NAPS 0.4311 0.4289 0.4088 0.4226 0.4195 0.4173 0.4093 3.51%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.58 0.57 0.51 0.58 0.39 0.75 0.60 -
P/RPS 2.18 2.04 1.76 2.02 1.25 3.36 2.29 -3.22%
P/EPS 19.02 18.27 17.87 25.22 15.00 38.27 27.73 -22.20%
EY 5.26 5.47 5.60 3.97 6.67 2.61 3.61 28.49%
DY 0.00 0.00 4.90 0.00 0.00 0.00 4.17 -
P/NAPS 0.27 0.27 0.26 0.28 0.19 0.37 0.30 -6.77%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 18/11/09 22/07/09 27/05/09 25/02/09 17/11/08 25/08/08 23/05/08 -
Price 0.57 0.56 0.60 0.52 0.60 0.56 0.58 -
P/RPS 2.14 2.00 2.07 1.81 1.93 2.51 2.22 -2.41%
P/EPS 18.69 17.95 21.03 22.61 23.08 28.57 26.81 -21.36%
EY 5.35 5.57 4.76 4.42 4.33 3.50 3.73 27.15%
DY 0.00 0.00 4.17 0.00 0.00 0.00 4.31 -
P/NAPS 0.27 0.27 0.30 0.25 0.29 0.27 0.29 -4.64%

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