[HUAYANG] QoQ TTM Result on 31-Mar-2010 [#4]

Stock
[HUAYANG] HUA YANG BHD
Announcement Date
21-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Mar-2010 [#4]
Profit Trend
QoQ- 6.55%
YoY- 32.39%
Quarter Report
Latest QR
Upcoming QR
HUAYANG's Result
HUAYANG's Financial Summary
View:
Show?
TTM Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 149,362 127,328 115,592 103,542 102,445 100,987 105,118 26.30%
PBT 27,457 20,843 18,815 15,774 14,696 14,541 13,782 58.13%
Tax -7,347 -5,634 -5,156 -4,216 -3,856 -4,380 -4,029 49.09%
NP 20,110 15,209 13,659 11,558 10,840 10,161 9,753 61.78%
-
NP to SH 20,182 15,245 13,673 11,567 10,856 10,178 9,777 61.90%
-
Tax Rate 26.76% 27.03% 27.40% 26.73% 26.24% 30.12% 29.23% -
Total Cost 129,252 112,119 101,933 91,984 91,605 90,826 95,365 22.40%
-
Net Worth 108,030 90,419 202,335 197,279 192,670 189,692 188,730 -30.99%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 2,702 2,702 2,702 2,702 2,248 2,248 2,248 13.00%
Div Payout % 13.39% 17.73% 19.76% 23.36% 20.71% 22.09% 22.99% -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 108,030 90,419 202,335 197,279 192,670 189,692 188,730 -30.99%
NOSH 108,030 90,419 89,926 90,082 90,032 89,901 89,871 13.01%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 13.46% 11.94% 11.82% 11.16% 10.58% 10.06% 9.28% -
ROE 18.68% 16.86% 6.76% 5.86% 5.63% 5.37% 5.18% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 138.26 140.82 128.54 114.94 113.79 112.33 116.96 11.76%
EPS 18.68 16.86 15.20 12.84 12.06 11.32 10.88 43.24%
DPS 2.50 3.00 3.00 3.00 2.50 2.50 2.50 0.00%
NAPS 1.00 1.00 2.25 2.19 2.14 2.11 2.10 -38.93%
Adjusted Per Share Value based on latest NOSH - 90,082
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 33.95 28.94 26.27 23.53 23.28 22.95 23.89 26.31%
EPS 4.59 3.46 3.11 2.63 2.47 2.31 2.22 62.08%
DPS 0.61 0.61 0.61 0.61 0.51 0.51 0.51 12.64%
NAPS 0.2455 0.2055 0.4599 0.4484 0.4379 0.4311 0.4289 -30.99%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.74 0.88 0.64 0.65 0.56 0.58 0.57 -
P/RPS 0.54 0.62 0.50 0.57 0.49 0.52 0.49 6.67%
P/EPS 3.96 5.22 4.21 5.06 4.64 5.12 5.24 -16.98%
EY 25.25 19.16 23.76 19.75 21.53 19.52 19.09 20.43%
DY 3.38 3.41 4.69 4.62 4.46 4.31 4.39 -15.95%
P/NAPS 0.74 0.88 0.28 0.30 0.26 0.27 0.27 95.48%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 21/01/11 20/10/10 16/07/10 21/05/10 20/01/10 18/11/09 22/07/09 -
Price 0.82 0.70 0.68 0.61 0.63 0.57 0.56 -
P/RPS 0.59 0.50 0.53 0.53 0.55 0.51 0.48 14.70%
P/EPS 4.39 4.15 4.47 4.75 5.22 5.03 5.15 -10.07%
EY 22.78 24.09 22.36 21.05 19.14 19.86 19.43 11.15%
DY 3.05 4.29 4.41 4.92 3.97 4.39 4.46 -22.32%
P/NAPS 0.82 0.70 0.30 0.28 0.29 0.27 0.27 109.29%

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