[HUAYANG] QoQ TTM Result on 31-Mar-2009 [#4]

Stock
[HUAYANG] HUA YANG BHD
Announcement Date
27-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Mar-2009 [#4]
Profit Trend
QoQ- 7.61%
YoY- 32.86%
Quarter Report
Latest QR
Upcoming QR
HUAYANG's Result
HUAYANG's Financial Summary
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 102,445 100,987 105,118 100,043 97,474 86,532 71,791 26.66%
PBT 14,696 14,541 13,782 12,552 11,483 11,310 10,660 23.79%
Tax -3,856 -4,380 -4,029 -3,846 -3,394 -2,919 -2,741 25.47%
NP 10,840 10,161 9,753 8,706 8,089 8,391 7,919 23.21%
-
NP to SH 10,856 10,178 9,777 8,737 8,119 8,420 7,936 23.15%
-
Tax Rate 26.24% 30.12% 29.23% 30.64% 29.56% 25.81% 25.71% -
Total Cost 91,605 90,826 95,365 91,337 89,385 78,141 63,872 27.09%
-
Net Worth 192,670 189,692 188,730 179,852 185,939 184,578 183,599 3.25%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 2,248 2,248 2,248 2,248 2,251 2,251 2,251 -0.08%
Div Payout % 20.71% 22.09% 22.99% 25.73% 27.73% 26.73% 28.37% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 192,670 189,692 188,730 179,852 185,939 184,578 183,599 3.25%
NOSH 90,032 89,901 89,871 89,926 89,826 90,038 89,999 0.02%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 10.58% 10.06% 9.28% 8.70% 8.30% 9.70% 11.03% -
ROE 5.63% 5.37% 5.18% 4.86% 4.37% 4.56% 4.32% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 113.79 112.33 116.96 111.25 108.51 96.11 79.77 26.63%
EPS 12.06 11.32 10.88 9.72 9.04 9.35 8.82 23.12%
DPS 2.50 2.50 2.50 2.50 2.50 2.50 2.50 0.00%
NAPS 2.14 2.11 2.10 2.00 2.07 2.05 2.04 3.23%
Adjusted Per Share Value based on latest NOSH - 89,926
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 23.28 22.95 23.89 22.74 22.15 19.67 16.32 26.63%
EPS 2.47 2.31 2.22 1.99 1.85 1.91 1.80 23.41%
DPS 0.51 0.51 0.51 0.51 0.51 0.51 0.51 0.00%
NAPS 0.4379 0.4311 0.4289 0.4088 0.4226 0.4195 0.4173 3.25%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.56 0.58 0.57 0.51 0.58 0.39 0.75 -
P/RPS 0.49 0.52 0.49 0.46 0.53 0.41 0.94 -35.15%
P/EPS 4.64 5.12 5.24 5.25 6.42 4.17 8.51 -33.18%
EY 21.53 19.52 19.09 19.05 15.58 23.98 11.76 49.49%
DY 4.46 4.31 4.39 4.90 4.31 6.41 3.33 21.44%
P/NAPS 0.26 0.27 0.27 0.26 0.28 0.19 0.37 -20.90%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 20/01/10 18/11/09 22/07/09 27/05/09 25/02/09 17/11/08 25/08/08 -
Price 0.63 0.57 0.56 0.60 0.52 0.60 0.56 -
P/RPS 0.55 0.51 0.48 0.54 0.48 0.62 0.70 -14.81%
P/EPS 5.22 5.03 5.15 6.18 5.75 6.42 6.35 -12.21%
EY 19.14 19.86 19.43 16.19 17.38 15.59 15.75 13.83%
DY 3.97 4.39 4.46 4.17 4.81 4.17 4.46 -7.44%
P/NAPS 0.29 0.27 0.27 0.30 0.25 0.29 0.27 4.86%

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