[HUAYANG] QoQ Quarter Result on 31-Dec-2010 [#3]

Stock
[HUAYANG] HUA YANG BHD
Announcement Date
21-Jan-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
31-Dec-2010 [#3]
Profit Trend
QoQ- 78.05%
YoY- 179.92%
Quarter Report
Latest QR
Upcoming QR
HUAYANG's Result
HUAYANG's Financial Summary
View:
Show?
Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 76,128 61,751 66,716 49,304 35,629 37,216 27,213 98.41%
PBT 18,888 15,259 11,504 10,356 5,896 6,745 4,460 161.52%
Tax -4,976 -3,747 -3,243 -2,711 -1,609 -1,850 -1,177 161.22%
NP 13,912 11,512 8,261 7,645 4,287 4,895 3,283 161.63%
-
NP to SH 13,897 11,480 8,244 7,681 4,314 4,910 3,277 161.76%
-
Tax Rate 26.34% 24.56% 28.19% 26.18% 27.29% 27.43% 26.39% -
Total Cost 62,216 50,239 58,455 41,659 31,342 32,321 23,930 88.96%
-
Net Worth 240,794 232,191 215,979 212,820 90,419 202,335 197,279 14.19%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - 8,099 - - - 2,702 -
Div Payout % - - 98.24% - - - 82.47% -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 240,794 232,191 215,979 212,820 90,419 202,335 197,279 14.19%
NOSH 107,979 107,996 107,989 108,030 90,419 89,926 90,082 12.82%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 18.27% 18.64% 12.38% 15.51% 12.03% 13.15% 12.06% -
ROE 5.77% 4.94% 3.82% 3.61% 4.77% 2.43% 1.66% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 70.50 57.18 61.78 45.64 39.40 41.38 30.21 75.84%
EPS 12.87 10.63 5.73 7.11 3.99 5.46 3.64 131.90%
DPS 0.00 0.00 7.50 0.00 0.00 0.00 3.00 -
NAPS 2.23 2.15 2.00 1.97 1.00 2.25 2.19 1.21%
Adjusted Per Share Value based on latest NOSH - 108,030
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 17.30 14.03 15.16 11.21 8.10 8.46 6.18 98.50%
EPS 3.16 2.61 1.87 1.75 0.98 1.12 0.74 162.97%
DPS 0.00 0.00 1.84 0.00 0.00 0.00 0.61 -
NAPS 0.5473 0.5277 0.4909 0.4837 0.2055 0.4599 0.4484 14.19%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 1.01 1.19 1.21 0.74 0.88 0.64 0.65 -
P/RPS 1.43 2.08 1.96 1.62 2.23 1.55 2.15 -23.78%
P/EPS 7.85 11.19 15.85 10.41 18.44 11.72 17.87 -42.18%
EY 12.74 8.93 6.31 9.61 5.42 8.53 5.60 72.89%
DY 0.00 0.00 6.20 0.00 0.00 0.00 4.62 -
P/NAPS 0.45 0.55 0.61 0.38 0.88 0.28 0.30 31.00%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 19/10/11 14/07/11 23/05/11 21/01/11 20/10/10 16/07/10 21/05/10 -
Price 1.20 1.32 1.23 0.82 0.70 0.68 0.61 -
P/RPS 1.70 2.31 1.99 1.80 1.78 1.64 2.02 -10.85%
P/EPS 9.32 12.42 16.11 11.53 14.67 12.45 16.77 -32.37%
EY 10.72 8.05 6.21 8.67 6.82 8.03 5.96 47.84%
DY 0.00 0.00 6.10 0.00 0.00 0.00 4.92 -
P/NAPS 0.54 0.61 0.62 0.42 0.70 0.30 0.28 54.87%

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