[HUAYANG] QoQ TTM Result on 30-Sep-2009 [#2]

Stock
[HUAYANG] HUA YANG BHD
Announcement Date
18-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Sep-2009 [#2]
Profit Trend
QoQ- 4.1%
YoY- 20.88%
Quarter Report
Latest QR
Upcoming QR
HUAYANG's Result
HUAYANG's Financial Summary
View:
Show?
TTM Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 115,592 103,542 102,445 100,987 105,118 100,043 97,474 12.07%
PBT 18,815 15,774 14,696 14,541 13,782 12,552 11,483 39.11%
Tax -5,156 -4,216 -3,856 -4,380 -4,029 -3,846 -3,394 32.25%
NP 13,659 11,558 10,840 10,161 9,753 8,706 8,089 41.93%
-
NP to SH 13,673 11,567 10,856 10,178 9,777 8,737 8,119 41.68%
-
Tax Rate 27.40% 26.73% 26.24% 30.12% 29.23% 30.64% 29.56% -
Total Cost 101,933 91,984 91,605 90,826 95,365 91,337 89,385 9.17%
-
Net Worth 202,335 197,279 192,670 189,692 188,730 179,852 185,939 5.81%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 2,702 2,702 2,248 2,248 2,248 2,248 2,251 12.98%
Div Payout % 19.76% 23.36% 20.71% 22.09% 22.99% 25.73% 27.73% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 202,335 197,279 192,670 189,692 188,730 179,852 185,939 5.81%
NOSH 89,926 90,082 90,032 89,901 89,871 89,926 89,826 0.07%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 11.82% 11.16% 10.58% 10.06% 9.28% 8.70% 8.30% -
ROE 6.76% 5.86% 5.63% 5.37% 5.18% 4.86% 4.37% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 128.54 114.94 113.79 112.33 116.96 111.25 108.51 11.99%
EPS 15.20 12.84 12.06 11.32 10.88 9.72 9.04 41.53%
DPS 3.00 3.00 2.50 2.50 2.50 2.50 2.50 12.96%
NAPS 2.25 2.19 2.14 2.11 2.10 2.00 2.07 5.73%
Adjusted Per Share Value based on latest NOSH - 89,901
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 26.27 23.53 23.28 22.95 23.89 22.74 22.15 12.07%
EPS 3.11 2.63 2.47 2.31 2.22 1.99 1.85 41.51%
DPS 0.61 0.61 0.51 0.51 0.51 0.51 0.51 12.71%
NAPS 0.4599 0.4484 0.4379 0.4311 0.4289 0.4088 0.4226 5.81%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.64 0.65 0.56 0.58 0.57 0.51 0.58 -
P/RPS 0.50 0.57 0.49 0.52 0.49 0.46 0.53 -3.82%
P/EPS 4.21 5.06 4.64 5.12 5.24 5.25 6.42 -24.57%
EY 23.76 19.75 21.53 19.52 19.09 19.05 15.58 32.59%
DY 4.69 4.62 4.46 4.31 4.39 4.90 4.31 5.81%
P/NAPS 0.28 0.30 0.26 0.27 0.27 0.26 0.28 0.00%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 16/07/10 21/05/10 20/01/10 18/11/09 22/07/09 27/05/09 25/02/09 -
Price 0.68 0.61 0.63 0.57 0.56 0.60 0.52 -
P/RPS 0.53 0.53 0.55 0.51 0.48 0.54 0.48 6.84%
P/EPS 4.47 4.75 5.22 5.03 5.15 6.18 5.75 -15.49%
EY 22.36 21.05 19.14 19.86 19.43 16.19 17.38 18.34%
DY 4.41 4.92 3.97 4.39 4.46 4.17 4.81 -5.63%
P/NAPS 0.30 0.28 0.29 0.27 0.27 0.30 0.25 12.96%

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