[HUAYANG] YoY Annualized Quarter Result on 30-Jun-2009 [#1]

Stock
[HUAYANG] HUA YANG BHD
Announcement Date
22-Jul-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Jun-2009 [#1]
Profit Trend
QoQ- 28.39%
YoY- 58.96%
Quarter Report
Latest QR
Upcoming QR
HUAYANG's Result
HUAYANG's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 391,856 247,004 148,864 100,664 80,364 32,932 75,752 31.47%
PBT 89,600 61,036 26,980 14,816 9,896 2,512 17,180 31.65%
Tax -23,720 -14,988 -7,400 -3,640 -2,908 -904 -4,920 29.94%
NP 65,880 46,048 19,580 11,176 6,988 1,608 12,260 32.31%
-
NP to SH 65,880 45,920 19,640 11,216 7,056 1,608 12,260 32.31%
-
Tax Rate 26.47% 24.56% 27.43% 24.57% 29.39% 35.99% 28.64% -
Total Cost 325,976 200,956 129,284 89,488 73,376 31,324 63,492 31.31%
-
Net Worth 283,618 232,191 202,335 188,730 183,599 177,773 176,170 8.25%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 283,618 232,191 202,335 188,730 183,599 177,773 176,170 8.25%
NOSH 143,968 107,996 89,926 89,871 89,999 89,333 89,882 8.16%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 16.81% 18.64% 13.15% 11.10% 8.70% 4.88% 16.18% -
ROE 23.23% 19.78% 9.71% 5.94% 3.84% 0.90% 6.96% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 272.18 228.72 165.54 112.01 89.29 36.86 84.28 21.55%
EPS 45.76 42.52 21.84 12.48 7.84 1.80 13.64 22.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.97 2.15 2.25 2.10 2.04 1.99 1.96 0.08%
Adjusted Per Share Value based on latest NOSH - 89,871
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 89.06 56.14 33.83 22.88 18.26 7.48 17.22 31.47%
EPS 14.97 10.44 4.46 2.55 1.60 0.37 2.79 32.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6446 0.5277 0.4599 0.4289 0.4173 0.404 0.4004 8.25%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 1.70 1.19 0.64 0.57 0.75 0.78 0.68 -
P/RPS 0.62 0.52 0.39 0.51 0.84 2.12 0.81 -4.35%
P/EPS 3.72 2.80 2.93 4.57 9.57 43.33 4.99 -4.77%
EY 26.92 35.73 34.13 21.89 10.45 2.31 20.06 5.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.55 0.28 0.27 0.37 0.39 0.35 16.14%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 18/07/12 14/07/11 16/07/10 22/07/09 25/08/08 03/09/07 28/08/06 -
Price 1.97 1.32 0.68 0.56 0.56 0.84 0.75 -
P/RPS 0.72 0.58 0.41 0.50 0.63 2.28 0.89 -3.46%
P/EPS 4.31 3.10 3.11 4.49 7.14 46.67 5.50 -3.97%
EY 23.23 32.21 32.12 22.29 14.00 2.14 18.19 4.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.61 0.30 0.27 0.27 0.42 0.38 17.48%

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