[HUAYANG] QoQ TTM Result on 31-Dec-2010 [#3]

Stock
[HUAYANG] HUA YANG BHD
Announcement Date
21-Jan-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
31-Dec-2010 [#3]
Profit Trend
QoQ- 32.38%
YoY- 85.91%
Quarter Report
Latest QR
Upcoming QR
HUAYANG's Result
HUAYANG's Financial Summary
View:
Show?
TTM Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 253,899 213,400 188,865 149,362 127,328 115,592 103,542 81.74%
PBT 56,007 43,015 34,501 27,457 20,843 18,815 15,774 132.55%
Tax -14,677 -11,310 -9,413 -7,347 -5,634 -5,156 -4,216 129.52%
NP 41,330 31,705 25,088 20,110 15,209 13,659 11,558 133.66%
-
NP to SH 41,302 31,719 25,149 20,182 15,245 13,673 11,567 133.43%
-
Tax Rate 26.21% 26.29% 27.28% 26.76% 27.03% 27.40% 26.73% -
Total Cost 212,569 181,695 163,777 129,252 112,119 101,933 91,984 74.70%
-
Net Worth 215,959 215,992 215,979 108,030 90,419 202,335 197,279 6.21%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div 8,099 8,099 8,099 2,702 2,702 2,702 2,702 107.74%
Div Payout % 19.61% 25.53% 32.20% 13.39% 17.73% 19.76% 23.36% -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 215,959 215,992 215,979 108,030 90,419 202,335 197,279 6.21%
NOSH 107,979 107,996 107,989 108,030 90,419 89,926 90,082 12.82%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 16.28% 14.86% 13.28% 13.46% 11.94% 11.82% 11.16% -
ROE 19.12% 14.69% 11.64% 18.68% 16.86% 6.76% 5.86% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 235.14 197.60 174.89 138.26 140.82 128.54 114.94 61.08%
EPS 38.25 29.37 23.29 18.68 16.86 15.20 12.84 106.89%
DPS 7.50 7.50 7.50 2.50 3.00 3.00 3.00 84.09%
NAPS 2.00 2.00 2.00 1.00 1.00 2.25 2.19 -5.86%
Adjusted Per Share Value based on latest NOSH - 108,030
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 57.70 48.50 42.92 33.95 28.94 26.27 23.53 81.74%
EPS 9.39 7.21 5.72 4.59 3.46 3.11 2.63 133.41%
DPS 1.84 1.84 1.84 0.61 0.61 0.61 0.61 108.62%
NAPS 0.4908 0.4909 0.4909 0.2455 0.2055 0.4599 0.4484 6.20%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 1.01 1.19 1.21 0.74 0.88 0.64 0.65 -
P/RPS 0.43 0.60 0.69 0.54 0.62 0.50 0.57 -17.11%
P/EPS 2.64 4.05 5.20 3.96 5.22 4.21 5.06 -35.16%
EY 37.87 24.68 19.25 25.25 19.16 23.76 19.75 54.28%
DY 7.43 6.30 6.20 3.38 3.41 4.69 4.62 37.22%
P/NAPS 0.51 0.60 0.61 0.74 0.88 0.28 0.30 42.39%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 19/10/11 14/07/11 23/05/11 21/01/11 20/10/10 16/07/10 21/05/10 -
Price 1.20 1.32 1.23 0.82 0.70 0.68 0.61 -
P/RPS 0.51 0.67 0.70 0.59 0.50 0.53 0.53 -2.52%
P/EPS 3.14 4.49 5.28 4.39 4.15 4.47 4.75 -24.09%
EY 31.87 22.25 18.93 22.78 24.09 22.36 21.05 31.81%
DY 6.25 5.68 6.10 3.05 4.29 4.41 4.92 17.27%
P/NAPS 0.60 0.66 0.62 0.82 0.70 0.30 0.28 66.13%

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