[HUAYANG] YoY Annualized Quarter Result on 31-Dec-2010 [#3]

Stock
[HUAYANG] HUA YANG BHD
Announcement Date
21-Jan-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
31-Dec-2010 [#3]
Profit Trend
QoQ- 22.17%
YoY- 103.86%
Quarter Report
Latest QR
Upcoming QR
HUAYANG's Result
HUAYANG's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 415,509 408,362 296,173 162,865 101,772 98,569 48,514 42.99%
PBT 81,078 96,030 71,904 30,337 15,088 12,226 8,668 45.10%
Tax -21,942 -24,745 -18,565 -7,902 -4,052 -4,038 -2,500 43.57%
NP 59,136 71,285 53,338 22,434 11,036 8,188 6,168 45.70%
-
NP to SH 59,136 71,285 53,261 22,538 11,056 8,228 6,168 45.70%
-
Tax Rate 27.06% 25.77% 25.82% 26.05% 26.86% 33.03% 28.84% -
Total Cost 356,373 337,077 242,834 140,430 90,736 90,381 42,346 42.57%
-
Net Worth 361,680 315,055 254,882 189,424 192,669 186,179 180,038 12.31%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div 17,599 12,729 - - - - - -
Div Payout % 29.76% 17.86% - - - - - -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 361,680 315,055 254,882 189,424 192,669 186,179 180,038 12.31%
NOSH 264,000 190,942 144,001 96,154 90,032 89,941 90,019 19.62%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 14.23% 17.46% 18.01% 13.77% 10.84% 8.31% 12.71% -
ROE 16.35% 22.63% 20.90% 11.90% 5.74% 4.42% 3.43% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 157.39 213.87 205.67 169.38 113.04 109.59 53.89 19.53%
EPS 22.40 37.33 36.99 23.44 12.28 9.15 6.85 21.80%
DPS 6.67 6.67 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.37 1.65 1.77 1.97 2.14 2.07 2.00 -6.10%
Adjusted Per Share Value based on latest NOSH - 108,030
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 94.43 92.81 67.31 37.01 23.13 22.40 11.03 42.98%
EPS 13.44 16.20 12.10 5.12 2.51 1.87 1.40 45.73%
DPS 4.00 2.89 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.822 0.716 0.5793 0.4305 0.4379 0.4231 0.4092 12.31%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 1.92 1.63 1.18 0.74 0.56 0.58 0.71 -
P/RPS 1.22 0.76 0.57 0.44 0.50 0.53 1.32 -1.30%
P/EPS 8.57 4.37 3.19 3.16 4.56 6.34 10.36 -3.10%
EY 11.67 22.90 31.34 31.68 21.93 15.77 9.65 3.21%
DY 3.47 4.09 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.40 0.99 0.67 0.38 0.26 0.28 0.36 25.37%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 22/01/14 23/01/13 18/01/12 21/01/11 20/01/10 25/02/09 22/02/08 -
Price 1.99 1.58 1.30 0.82 0.63 0.52 0.64 -
P/RPS 1.26 0.74 0.63 0.48 0.56 0.47 1.19 0.95%
P/EPS 8.88 4.23 3.51 3.50 5.13 5.68 9.34 -0.83%
EY 11.26 23.63 28.45 28.59 19.49 17.59 10.71 0.83%
DY 3.35 4.22 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.45 0.96 0.73 0.42 0.29 0.25 0.32 28.60%

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