[HUAYANG] QoQ Quarter Result on 31-Dec-2009 [#3]

Stock
[HUAYANG] HUA YANG BHD
Announcement Date
20-Jan-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Dec-2009 [#3]
Profit Trend
QoQ- 0.07%
YoY- 32.82%
Quarter Report
Latest QR
Upcoming QR
HUAYANG's Result
HUAYANG's Financial Summary
View:
Show?
Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 35,629 37,216 27,213 27,270 23,893 25,166 26,116 22.98%
PBT 5,896 6,745 4,460 3,742 3,868 3,704 3,382 44.80%
Tax -1,609 -1,850 -1,177 -998 -1,131 -910 -817 57.05%
NP 4,287 4,895 3,283 2,744 2,737 2,794 2,565 40.79%
-
NP to SH 4,314 4,910 3,277 2,744 2,742 2,804 2,566 41.34%
-
Tax Rate 27.29% 27.43% 26.39% 26.67% 29.24% 24.57% 24.16% -
Total Cost 31,342 32,321 23,930 24,526 21,156 22,372 23,551 20.96%
-
Net Worth 90,419 202,335 197,279 192,670 189,692 188,730 179,852 -36.74%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - 2,702 - - - 2,248 -
Div Payout % - - 82.47% - - - 87.61% -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 90,419 202,335 197,279 192,670 189,692 188,730 179,852 -36.74%
NOSH 90,419 89,926 90,082 90,032 89,901 89,871 89,926 0.36%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 12.03% 13.15% 12.06% 10.06% 11.46% 11.10% 9.82% -
ROE 4.77% 2.43% 1.66% 1.42% 1.45% 1.49% 1.43% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 39.40 41.38 30.21 30.29 26.58 28.00 29.04 22.53%
EPS 3.99 5.46 3.64 3.05 3.05 3.12 2.85 25.12%
DPS 0.00 0.00 3.00 0.00 0.00 0.00 2.50 -
NAPS 1.00 2.25 2.19 2.14 2.11 2.10 2.00 -36.97%
Adjusted Per Share Value based on latest NOSH - 90,032
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 8.10 8.46 6.18 6.20 5.43 5.72 5.94 22.94%
EPS 0.98 1.12 0.74 0.62 0.62 0.64 0.58 41.81%
DPS 0.00 0.00 0.61 0.00 0.00 0.00 0.51 -
NAPS 0.2055 0.4599 0.4484 0.4379 0.4311 0.4289 0.4088 -36.75%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.88 0.64 0.65 0.56 0.58 0.57 0.51 -
P/RPS 2.23 1.55 2.15 1.85 2.18 2.04 1.76 17.07%
P/EPS 18.44 11.72 17.87 18.37 19.02 18.27 17.87 2.11%
EY 5.42 8.53 5.60 5.44 5.26 5.47 5.60 -2.15%
DY 0.00 0.00 4.62 0.00 0.00 0.00 4.90 -
P/NAPS 0.88 0.28 0.30 0.26 0.27 0.27 0.26 125.26%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 20/10/10 16/07/10 21/05/10 20/01/10 18/11/09 22/07/09 27/05/09 -
Price 0.70 0.68 0.61 0.63 0.57 0.56 0.60 -
P/RPS 1.78 1.64 2.02 2.08 2.14 2.00 2.07 -9.56%
P/EPS 14.67 12.45 16.77 20.67 18.69 17.95 21.03 -21.32%
EY 6.82 8.03 5.96 4.84 5.35 5.57 4.76 27.06%
DY 0.00 0.00 4.92 0.00 0.00 0.00 4.17 -
P/NAPS 0.70 0.30 0.28 0.29 0.27 0.27 0.30 75.83%

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