[HUAYANG] QoQ TTM Result on 31-Dec-2008 [#3]

Stock
[HUAYANG] HUA YANG BHD
Announcement Date
25-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Dec-2008 [#3]
Profit Trend
QoQ- -3.57%
YoY- 27.52%
Quarter Report
Latest QR
Upcoming QR
HUAYANG's Result
HUAYANG's Financial Summary
View:
Show?
TTM Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 100,987 105,118 100,043 97,474 86,532 71,791 59,933 41.55%
PBT 14,541 13,782 12,552 11,483 11,310 10,660 8,814 39.57%
Tax -4,380 -4,029 -3,846 -3,394 -2,919 -2,741 -2,240 56.30%
NP 10,161 9,753 8,706 8,089 8,391 7,919 6,574 33.64%
-
NP to SH 10,178 9,777 8,737 8,119 8,420 7,936 6,576 33.76%
-
Tax Rate 30.12% 29.23% 30.64% 29.56% 25.81% 25.71% 25.41% -
Total Cost 90,826 95,365 91,337 89,385 78,141 63,872 53,359 42.51%
-
Net Worth 189,692 188,730 179,852 185,939 184,578 183,599 180,086 3.52%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 2,248 2,248 2,248 2,251 2,251 2,251 2,251 -0.08%
Div Payout % 22.09% 22.99% 25.73% 27.73% 26.73% 28.37% 34.23% -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 189,692 188,730 179,852 185,939 184,578 183,599 180,086 3.52%
NOSH 89,901 89,871 89,926 89,826 90,038 89,999 90,043 -0.10%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 10.06% 9.28% 8.70% 8.30% 9.70% 11.03% 10.97% -
ROE 5.37% 5.18% 4.86% 4.37% 4.56% 4.32% 3.65% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 112.33 116.96 111.25 108.51 96.11 79.77 66.56 41.70%
EPS 11.32 10.88 9.72 9.04 9.35 8.82 7.30 33.93%
DPS 2.50 2.50 2.50 2.50 2.50 2.50 2.50 0.00%
NAPS 2.11 2.10 2.00 2.07 2.05 2.04 2.00 3.63%
Adjusted Per Share Value based on latest NOSH - 89,826
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 22.95 23.89 22.74 22.15 19.67 16.32 13.62 41.55%
EPS 2.31 2.22 1.99 1.85 1.91 1.80 1.49 33.91%
DPS 0.51 0.51 0.51 0.51 0.51 0.51 0.51 0.00%
NAPS 0.4311 0.4289 0.4088 0.4226 0.4195 0.4173 0.4093 3.51%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.58 0.57 0.51 0.58 0.39 0.75 0.60 -
P/RPS 0.52 0.49 0.46 0.53 0.41 0.94 0.90 -30.60%
P/EPS 5.12 5.24 5.25 6.42 4.17 8.51 8.22 -27.04%
EY 19.52 19.09 19.05 15.58 23.98 11.76 12.17 36.98%
DY 4.31 4.39 4.90 4.31 6.41 3.33 4.17 2.22%
P/NAPS 0.27 0.27 0.26 0.28 0.19 0.37 0.30 -6.77%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 18/11/09 22/07/09 27/05/09 25/02/09 17/11/08 25/08/08 23/05/08 -
Price 0.57 0.56 0.60 0.52 0.60 0.56 0.58 -
P/RPS 0.51 0.48 0.54 0.48 0.62 0.70 0.87 -29.93%
P/EPS 5.03 5.15 6.18 5.75 6.42 6.35 7.94 -26.21%
EY 19.86 19.43 16.19 17.38 15.59 15.75 12.59 35.47%
DY 4.39 4.46 4.17 4.81 4.17 4.46 4.31 1.23%
P/NAPS 0.27 0.27 0.30 0.25 0.29 0.27 0.29 -4.64%

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