[HUAYANG] QoQ TTM Result on 30-Jun-2010 [#1]

Stock
[HUAYANG] HUA YANG BHD
Announcement Date
16-Jul-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
30-Jun-2010 [#1]
Profit Trend
QoQ- 18.21%
YoY- 39.85%
Quarter Report
Latest QR
Upcoming QR
HUAYANG's Result
HUAYANG's Financial Summary
View:
Show?
TTM Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 188,865 149,362 127,328 115,592 103,542 102,445 100,987 51.85%
PBT 34,501 27,457 20,843 18,815 15,774 14,696 14,541 77.98%
Tax -9,413 -7,347 -5,634 -5,156 -4,216 -3,856 -4,380 66.61%
NP 25,088 20,110 15,209 13,659 11,558 10,840 10,161 82.77%
-
NP to SH 25,149 20,182 15,245 13,673 11,567 10,856 10,178 82.87%
-
Tax Rate 27.28% 26.76% 27.03% 27.40% 26.73% 26.24% 30.12% -
Total Cost 163,777 129,252 112,119 101,933 91,984 91,605 90,826 48.20%
-
Net Worth 215,979 108,030 90,419 202,335 197,279 192,670 189,692 9.04%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div 8,099 2,702 2,702 2,702 2,702 2,248 2,248 135.19%
Div Payout % 32.20% 13.39% 17.73% 19.76% 23.36% 20.71% 22.09% -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 215,979 108,030 90,419 202,335 197,279 192,670 189,692 9.04%
NOSH 107,989 108,030 90,419 89,926 90,082 90,032 89,901 13.01%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 13.28% 13.46% 11.94% 11.82% 11.16% 10.58% 10.06% -
ROE 11.64% 18.68% 16.86% 6.76% 5.86% 5.63% 5.37% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 174.89 138.26 140.82 128.54 114.94 113.79 112.33 34.36%
EPS 23.29 18.68 16.86 15.20 12.84 12.06 11.32 61.83%
DPS 7.50 2.50 3.00 3.00 3.00 2.50 2.50 108.14%
NAPS 2.00 1.00 1.00 2.25 2.19 2.14 2.11 -3.50%
Adjusted Per Share Value based on latest NOSH - 89,926
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 42.92 33.95 28.94 26.27 23.53 23.28 22.95 51.85%
EPS 5.72 4.59 3.46 3.11 2.63 2.47 2.31 83.13%
DPS 1.84 0.61 0.61 0.61 0.61 0.51 0.51 135.41%
NAPS 0.4909 0.2455 0.2055 0.4599 0.4484 0.4379 0.4311 9.05%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 1.21 0.74 0.88 0.64 0.65 0.56 0.58 -
P/RPS 0.69 0.54 0.62 0.50 0.57 0.49 0.52 20.77%
P/EPS 5.20 3.96 5.22 4.21 5.06 4.64 5.12 1.03%
EY 19.25 25.25 19.16 23.76 19.75 21.53 19.52 -0.92%
DY 6.20 3.38 3.41 4.69 4.62 4.46 4.31 27.45%
P/NAPS 0.61 0.74 0.88 0.28 0.30 0.26 0.27 72.26%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 23/05/11 21/01/11 20/10/10 16/07/10 21/05/10 20/01/10 18/11/09 -
Price 1.23 0.82 0.70 0.68 0.61 0.63 0.57 -
P/RPS 0.70 0.59 0.50 0.53 0.53 0.55 0.51 23.52%
P/EPS 5.28 4.39 4.15 4.47 4.75 5.22 5.03 3.28%
EY 18.93 22.78 24.09 22.36 21.05 19.14 19.86 -3.14%
DY 6.10 3.05 4.29 4.41 4.92 3.97 4.39 24.54%
P/NAPS 0.62 0.82 0.70 0.30 0.28 0.29 0.27 74.14%

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