[HUAYANG] YoY Annualized Quarter Result on 30-Sep-2010 [#2]

Stock
[HUAYANG] HUA YANG BHD
Announcement Date
20-Oct-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
30-Sep-2010 [#2]
Profit Trend
QoQ- -6.07%
YoY- 66.29%
Quarter Report
Latest QR
Upcoming QR
HUAYANG's Result
HUAYANG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 363,488 403,336 275,758 145,690 98,118 96,230 43,032 42.66%
PBT 66,668 90,060 68,294 25,662 15,146 11,166 6,174 48.61%
Tax -17,374 -23,000 -17,446 -7,298 -4,084 -3,014 -1,656 47.90%
NP 49,294 67,060 50,848 18,364 11,062 8,152 4,518 48.87%
-
NP to SH 49,294 67,060 50,754 18,448 11,094 8,210 4,518 48.87%
-
Tax Rate 26.06% 25.54% 25.55% 28.44% 26.96% 26.99% 26.82% -
Total Cost 314,194 336,276 224,910 127,326 87,056 88,078 38,514 41.83%
-
Net Worth 342,484 286,682 215,974 90,156 190,002 184,544 177,300 11.58%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 342,484 286,682 215,974 90,156 190,002 184,544 177,300 11.58%
NOSH 197,967 147,774 107,987 90,156 90,048 90,021 90,000 14.02%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 13.56% 16.63% 18.44% 12.60% 11.27% 8.47% 10.50% -
ROE 14.39% 23.39% 23.50% 20.46% 5.84% 4.45% 2.55% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 183.61 272.94 255.36 161.60 108.96 106.90 47.81 25.11%
EPS 24.90 45.38 35.24 17.08 12.32 9.12 5.02 30.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.73 1.94 2.00 1.00 2.11 2.05 1.97 -2.13%
Adjusted Per Share Value based on latest NOSH - 90,419
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 82.61 91.67 62.67 33.11 22.30 21.87 9.78 42.66%
EPS 11.20 15.24 11.54 4.19 2.52 1.87 1.03 48.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7784 0.6516 0.4909 0.2049 0.4318 0.4194 0.403 11.58%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 2.99 1.82 1.01 0.88 0.58 0.39 0.75 -
P/RPS 1.63 0.67 0.40 0.54 0.53 0.36 1.57 0.62%
P/EPS 12.01 4.01 2.15 4.30 4.71 4.28 14.94 -3.56%
EY 8.33 24.93 46.53 23.25 21.24 23.38 6.69 3.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.73 0.94 0.51 0.88 0.27 0.19 0.38 28.70%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 23/10/13 17/10/12 19/10/11 20/10/10 18/11/09 17/11/08 26/11/07 -
Price 2.27 1.61 1.20 0.70 0.57 0.60 0.75 -
P/RPS 1.24 0.59 0.47 0.43 0.52 0.56 1.57 -3.85%
P/EPS 9.12 3.55 2.55 3.42 4.63 6.58 14.94 -7.89%
EY 10.97 28.19 39.17 29.23 21.61 15.20 6.69 8.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.31 0.83 0.60 0.70 0.27 0.29 0.38 22.88%

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