[HUAYANG] QoQ TTM Result on 31-Mar-2011 [#4]

Stock
[HUAYANG] HUA YANG BHD
Announcement Date
23-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
31-Mar-2011 [#4]
Profit Trend
QoQ- 24.61%
YoY- 117.42%
Quarter Report
Latest QR
Upcoming QR
HUAYANG's Result
HUAYANG's Financial Summary
View:
Show?
TTM Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 288,846 253,899 213,400 188,865 149,362 127,328 115,592 83.83%
PBT 65,432 56,007 43,015 34,501 27,457 20,843 18,815 129.01%
Tax -17,167 -14,677 -11,310 -9,413 -7,347 -5,634 -5,156 122.48%
NP 48,265 41,330 31,705 25,088 20,110 15,209 13,659 131.46%
-
NP to SH 48,190 41,302 31,719 25,149 20,182 15,245 13,673 131.06%
-
Tax Rate 26.24% 26.21% 26.29% 27.28% 26.76% 27.03% 27.40% -
Total Cost 240,581 212,569 181,695 163,777 129,252 112,119 101,933 76.99%
-
Net Worth 143,962 215,959 215,992 215,979 108,030 90,419 202,335 -20.25%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 8,099 8,099 8,099 8,099 2,702 2,702 2,702 107.47%
Div Payout % 16.81% 19.61% 25.53% 32.20% 13.39% 17.73% 19.76% -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 143,962 215,959 215,992 215,979 108,030 90,419 202,335 -20.25%
NOSH 143,962 107,979 107,996 107,989 108,030 90,419 89,926 36.73%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 16.71% 16.28% 14.86% 13.28% 13.46% 11.94% 11.82% -
ROE 33.47% 19.12% 14.69% 11.64% 18.68% 16.86% 6.76% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 200.64 235.14 197.60 174.89 138.26 140.82 128.54 34.45%
EPS 33.47 38.25 29.37 23.29 18.68 16.86 15.20 69.01%
DPS 5.63 7.50 7.50 7.50 2.50 3.00 3.00 51.97%
NAPS 1.00 2.00 2.00 2.00 1.00 1.00 2.25 -41.67%
Adjusted Per Share Value based on latest NOSH - 107,989
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 65.65 57.70 48.50 42.92 33.95 28.94 26.27 83.84%
EPS 10.95 9.39 7.21 5.72 4.59 3.46 3.11 130.90%
DPS 1.84 1.84 1.84 1.84 0.61 0.61 0.61 108.34%
NAPS 0.3272 0.4908 0.4909 0.4909 0.2455 0.2055 0.4599 -20.25%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 1.18 1.01 1.19 1.21 0.74 0.88 0.64 -
P/RPS 0.59 0.43 0.60 0.69 0.54 0.62 0.50 11.63%
P/EPS 3.53 2.64 4.05 5.20 3.96 5.22 4.21 -11.05%
EY 28.37 37.87 24.68 19.25 25.25 19.16 23.76 12.51%
DY 4.77 7.43 6.30 6.20 3.38 3.41 4.69 1.13%
P/NAPS 1.18 0.51 0.60 0.61 0.74 0.88 0.28 160.22%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 18/01/12 19/10/11 14/07/11 23/05/11 21/01/11 20/10/10 16/07/10 -
Price 1.30 1.20 1.32 1.23 0.82 0.70 0.68 -
P/RPS 0.65 0.51 0.67 0.70 0.59 0.50 0.53 14.53%
P/EPS 3.88 3.14 4.49 5.28 4.39 4.15 4.47 -8.98%
EY 25.75 31.87 22.25 18.93 22.78 24.09 22.36 9.83%
DY 4.33 6.25 5.68 6.10 3.05 4.29 4.41 -1.20%
P/NAPS 1.30 0.60 0.66 0.62 0.82 0.70 0.30 165.08%

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