[HUAYANG] YoY Annualized Quarter Result on 30-Sep-2008 [#2]

Stock
[HUAYANG] HUA YANG BHD
Announcement Date
17-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
30-Sep-2008 [#2]
Profit Trend
QoQ- 16.35%
YoY- 81.72%
Quarter Report
Latest QR
Upcoming QR
HUAYANG's Result
HUAYANG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 275,758 145,690 98,118 96,230 43,032 58,790 110,490 16.45%
PBT 68,294 25,662 15,146 11,166 6,174 13,760 28,372 15.75%
Tax -17,446 -7,298 -4,084 -3,014 -1,656 -3,212 -7,464 15.19%
NP 50,848 18,364 11,062 8,152 4,518 10,548 20,908 15.95%
-
NP to SH 50,754 18,448 11,094 8,210 4,518 10,548 20,908 15.92%
-
Tax Rate 25.55% 28.44% 26.96% 26.99% 26.82% 23.34% 26.31% -
Total Cost 224,910 127,326 87,056 88,078 38,514 48,242 89,582 16.57%
-
Net Worth 215,974 90,156 190,002 184,544 177,300 174,599 155,730 5.59%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 215,974 90,156 190,002 184,544 177,300 174,599 155,730 5.59%
NOSH 107,987 90,156 90,048 90,021 90,000 89,999 89,965 3.08%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 18.44% 12.60% 11.27% 8.47% 10.50% 17.94% 18.92% -
ROE 23.50% 20.46% 5.84% 4.45% 2.55% 6.04% 13.43% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 255.36 161.60 108.96 106.90 47.81 65.32 122.81 12.96%
EPS 35.24 17.08 12.32 9.12 5.02 11.72 23.24 7.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.00 1.00 2.11 2.05 1.97 1.94 1.731 2.43%
Adjusted Per Share Value based on latest NOSH - 90,038
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 62.67 33.11 22.30 21.87 9.78 13.36 25.11 16.45%
EPS 11.54 4.19 2.52 1.87 1.03 2.40 4.75 15.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4909 0.2049 0.4318 0.4194 0.403 0.3968 0.3539 5.60%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 1.01 0.88 0.58 0.39 0.75 0.69 0.73 -
P/RPS 0.40 0.54 0.53 0.36 1.57 1.06 0.59 -6.26%
P/EPS 2.15 4.30 4.71 4.28 14.94 5.89 3.14 -6.11%
EY 46.53 23.25 21.24 23.38 6.69 16.99 31.84 6.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.88 0.27 0.19 0.38 0.36 0.42 3.28%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 19/10/11 20/10/10 18/11/09 17/11/08 26/11/07 06/12/06 11/11/05 -
Price 1.20 0.70 0.57 0.60 0.75 0.70 0.66 -
P/RPS 0.47 0.43 0.52 0.56 1.57 1.07 0.54 -2.28%
P/EPS 2.55 3.42 4.63 6.58 14.94 5.97 2.84 -1.77%
EY 39.17 29.23 21.61 15.20 6.69 16.74 35.21 1.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.70 0.27 0.29 0.38 0.36 0.38 7.90%

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