[HUAYANG] YoY Cumulative 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- 132.71%
YoY- 81.72%
Quarter Report
Latest QR
Upcoming QR
HUAYANG's Result
HUAYANG's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 137,879 72,845 49,059 48,115 21,516 29,395 55,245 16.45%
PBT 34,147 12,831 7,573 5,583 3,087 6,880 14,186 15.75%
Tax -8,723 -3,649 -2,042 -1,507 -828 -1,606 -3,732 15.19%
NP 25,424 9,182 5,531 4,076 2,259 5,274 10,454 15.95%
-
NP to SH 25,377 9,224 5,547 4,105 2,259 5,274 10,454 15.92%
-
Tax Rate 25.55% 28.44% 26.96% 26.99% 26.82% 23.34% 26.31% -
Total Cost 112,455 63,663 43,528 44,039 19,257 24,121 44,791 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 11.75% 10.23% 2.92% 2.22% 1.27% 3.02% 6.71% -
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 127.68 80.80 54.48 53.45 23.91 32.66 61.41 12.96%
EPS 17.62 8.54 6.16 4.56 2.51 5.86 11.62 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 31.34 16.56 11.15 10.94 4.89 6.68 12.56 16.45%
EPS 5.77 2.10 1.26 0.93 0.51 1.20 2.38 15.89%
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 0.79 1.09 1.06 0.73 3.14 2.11 1.19 -6.59%
P/EPS 4.30 8.60 9.42 8.55 29.88 11.77 6.28 -6.11%
EY 23.27 11.63 10.62 11.69 3.35 8.49 15.92 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 0.94 0.87 1.05 1.12 3.14 2.14 1.07 -2.13%
P/EPS 5.11 6.84 9.25 13.16 29.88 11.95 5.68 -1.74%
EY 19.58 14.62 10.81 7.60 3.35 8.37 17.61 1.78%
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