[HUAYANG] QoQ Quarter Result on 31-Mar-2010 [#4]

Stock
[HUAYANG] HUA YANG BHD
Announcement Date
21-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Mar-2010 [#4]
Profit Trend
QoQ- 19.42%
YoY- 27.71%
Quarter Report
Latest QR
Upcoming QR
HUAYANG's Result
HUAYANG's Financial Summary
View:
Show?
Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 49,304 35,629 37,216 27,213 27,270 23,893 25,166 56.37%
PBT 10,356 5,896 6,745 4,460 3,742 3,868 3,704 98.09%
Tax -2,711 -1,609 -1,850 -1,177 -998 -1,131 -910 106.63%
NP 7,645 4,287 4,895 3,283 2,744 2,737 2,794 95.27%
-
NP to SH 7,681 4,314 4,910 3,277 2,744 2,742 2,804 95.41%
-
Tax Rate 26.18% 27.29% 27.43% 26.39% 26.67% 29.24% 24.57% -
Total Cost 41,659 31,342 32,321 23,930 24,526 21,156 22,372 51.18%
-
Net Worth 212,820 90,419 202,335 197,279 192,670 189,692 188,730 8.31%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - 2,702 - - - -
Div Payout % - - - 82.47% - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 212,820 90,419 202,335 197,279 192,670 189,692 188,730 8.31%
NOSH 108,030 90,419 89,926 90,082 90,032 89,901 89,871 13.01%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 15.51% 12.03% 13.15% 12.06% 10.06% 11.46% 11.10% -
ROE 3.61% 4.77% 2.43% 1.66% 1.42% 1.45% 1.49% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 45.64 39.40 41.38 30.21 30.29 26.58 28.00 38.37%
EPS 7.11 3.99 5.46 3.64 3.05 3.05 3.12 72.91%
DPS 0.00 0.00 0.00 3.00 0.00 0.00 0.00 -
NAPS 1.97 1.00 2.25 2.19 2.14 2.11 2.10 -4.15%
Adjusted Per Share Value based on latest NOSH - 90,082
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 11.21 8.10 8.46 6.18 6.20 5.43 5.72 56.41%
EPS 1.75 0.98 1.12 0.74 0.62 0.62 0.64 95.18%
DPS 0.00 0.00 0.00 0.61 0.00 0.00 0.00 -
NAPS 0.4837 0.2055 0.4599 0.4484 0.4379 0.4311 0.4289 8.32%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.74 0.88 0.64 0.65 0.56 0.58 0.57 -
P/RPS 1.62 2.23 1.55 2.15 1.85 2.18 2.04 -14.20%
P/EPS 10.41 18.44 11.72 17.87 18.37 19.02 18.27 -31.20%
EY 9.61 5.42 8.53 5.60 5.44 5.26 5.47 45.44%
DY 0.00 0.00 0.00 4.62 0.00 0.00 0.00 -
P/NAPS 0.38 0.88 0.28 0.30 0.26 0.27 0.27 25.50%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 21/01/11 20/10/10 16/07/10 21/05/10 20/01/10 18/11/09 22/07/09 -
Price 0.82 0.70 0.68 0.61 0.63 0.57 0.56 -
P/RPS 1.80 1.78 1.64 2.02 2.08 2.14 2.00 -6.76%
P/EPS 11.53 14.67 12.45 16.77 20.67 18.69 17.95 -25.49%
EY 8.67 6.82 8.03 5.96 4.84 5.35 5.57 34.20%
DY 0.00 0.00 0.00 4.92 0.00 0.00 0.00 -
P/NAPS 0.42 0.70 0.30 0.28 0.29 0.27 0.27 34.14%

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