[HUAYANG] QoQ TTM Result on 31-Dec-2009 [#3]

Stock
[HUAYANG] HUA YANG BHD
Announcement Date
20-Jan-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Dec-2009 [#3]
Profit Trend
QoQ- 6.66%
YoY- 33.71%
Quarter Report
Latest QR
Upcoming QR
HUAYANG's Result
HUAYANG's Financial Summary
View:
Show?
TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 127,328 115,592 103,542 102,445 100,987 105,118 100,043 17.42%
PBT 20,843 18,815 15,774 14,696 14,541 13,782 12,552 40.18%
Tax -5,634 -5,156 -4,216 -3,856 -4,380 -4,029 -3,846 28.95%
NP 15,209 13,659 11,558 10,840 10,161 9,753 8,706 45.00%
-
NP to SH 15,245 13,673 11,567 10,856 10,178 9,777 8,737 44.88%
-
Tax Rate 27.03% 27.40% 26.73% 26.24% 30.12% 29.23% 30.64% -
Total Cost 112,119 101,933 91,984 91,605 90,826 95,365 91,337 14.63%
-
Net Worth 90,419 202,335 197,279 192,670 189,692 188,730 179,852 -36.74%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 2,702 2,702 2,702 2,248 2,248 2,248 2,248 13.03%
Div Payout % 17.73% 19.76% 23.36% 20.71% 22.09% 22.99% 25.73% -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 90,419 202,335 197,279 192,670 189,692 188,730 179,852 -36.74%
NOSH 90,419 89,926 90,082 90,032 89,901 89,871 89,926 0.36%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 11.94% 11.82% 11.16% 10.58% 10.06% 9.28% 8.70% -
ROE 16.86% 6.76% 5.86% 5.63% 5.37% 5.18% 4.86% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 140.82 128.54 114.94 113.79 112.33 116.96 111.25 16.99%
EPS 16.86 15.20 12.84 12.06 11.32 10.88 9.72 44.31%
DPS 3.00 3.00 3.00 2.50 2.50 2.50 2.50 12.91%
NAPS 1.00 2.25 2.19 2.14 2.11 2.10 2.00 -36.97%
Adjusted Per Share Value based on latest NOSH - 90,032
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 28.94 26.27 23.53 23.28 22.95 23.89 22.74 17.41%
EPS 3.46 3.11 2.63 2.47 2.31 2.22 1.99 44.54%
DPS 0.61 0.61 0.61 0.51 0.51 0.51 0.51 12.66%
NAPS 0.2055 0.4599 0.4484 0.4379 0.4311 0.4289 0.4088 -36.75%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.88 0.64 0.65 0.56 0.58 0.57 0.51 -
P/RPS 0.62 0.50 0.57 0.49 0.52 0.49 0.46 21.99%
P/EPS 5.22 4.21 5.06 4.64 5.12 5.24 5.25 -0.38%
EY 19.16 23.76 19.75 21.53 19.52 19.09 19.05 0.38%
DY 3.41 4.69 4.62 4.46 4.31 4.39 4.90 -21.45%
P/NAPS 0.88 0.28 0.30 0.26 0.27 0.27 0.26 125.26%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 20/10/10 16/07/10 21/05/10 20/01/10 18/11/09 22/07/09 27/05/09 -
Price 0.70 0.68 0.61 0.63 0.57 0.56 0.60 -
P/RPS 0.50 0.53 0.53 0.55 0.51 0.48 0.54 -4.99%
P/EPS 4.15 4.47 4.75 5.22 5.03 5.15 6.18 -23.29%
EY 24.09 22.36 21.05 19.14 19.86 19.43 16.19 30.30%
DY 4.29 4.41 4.92 3.97 4.39 4.46 4.17 1.90%
P/NAPS 0.70 0.30 0.28 0.29 0.27 0.27 0.30 75.83%

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