[HUAYANG] YoY Cumulative Quarter Result on 31-Dec-2009 [#3]

Stock
[HUAYANG] HUA YANG BHD
Announcement Date
20-Jan-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Dec-2009 [#3]
Profit Trend
QoQ- 49.49%
YoY- 34.37%
Quarter Report
Latest QR
Upcoming QR
HUAYANG's Result
HUAYANG's Financial Summary
View:
Show?
Cumulative Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 306,272 222,130 122,149 76,329 73,927 36,386 43,476 38.41%
PBT 72,023 53,928 22,753 11,316 9,170 6,501 9,229 40.79%
Tax -18,559 -13,924 -5,927 -3,039 -3,029 -1,875 -2,303 41.54%
NP 53,464 40,004 16,826 8,277 6,141 4,626 6,926 40.53%
-
NP to SH 53,464 39,946 16,904 8,292 6,171 4,626 6,926 40.53%
-
Tax Rate 25.77% 25.82% 26.05% 26.86% 33.03% 28.84% 24.95% -
Total Cost 252,808 182,126 105,323 68,052 67,786 31,760 36,550 37.99%
-
Net Worth 315,055 254,882 189,424 192,669 186,179 180,038 176,298 10.15%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 9,547 - - - - - - -
Div Payout % 17.86% - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 315,055 254,882 189,424 192,669 186,179 180,038 176,298 10.15%
NOSH 190,942 144,001 96,154 90,032 89,941 90,019 89,948 13.35%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 17.46% 18.01% 13.77% 10.84% 8.31% 12.71% 15.93% -
ROE 16.97% 15.67% 8.92% 4.30% 3.31% 2.57% 3.93% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 160.40 154.26 127.03 84.78 82.19 40.42 48.33 22.11%
EPS 28.00 27.74 17.58 9.21 6.86 5.14 7.70 23.98%
DPS 5.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.65 1.77 1.97 2.14 2.07 2.00 1.96 -2.82%
Adjusted Per Share Value based on latest NOSH - 90,032
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 69.61 50.48 27.76 17.35 16.80 8.27 9.88 38.41%
EPS 12.15 9.08 3.84 1.88 1.40 1.05 1.57 40.59%
DPS 2.17 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.716 0.5793 0.4305 0.4379 0.4231 0.4092 0.4007 10.14%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 1.63 1.18 0.74 0.56 0.58 0.71 0.71 -
P/RPS 1.02 0.76 0.58 0.66 0.71 1.76 1.47 -5.90%
P/EPS 5.82 4.25 4.21 6.08 8.45 13.82 9.22 -7.37%
EY 17.18 23.51 23.76 16.45 11.83 7.24 10.85 7.95%
DY 3.07 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 0.67 0.38 0.26 0.28 0.36 0.36 18.34%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 23/01/13 18/01/12 21/01/11 20/01/10 25/02/09 22/02/08 13/02/07 -
Price 1.58 1.30 0.82 0.63 0.52 0.64 0.70 -
P/RPS 0.99 0.84 0.65 0.74 0.63 1.58 1.45 -6.15%
P/EPS 5.64 4.69 4.66 6.84 7.58 12.45 9.09 -7.63%
EY 17.72 21.34 21.44 14.62 13.19 8.03 11.00 8.26%
DY 3.16 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 0.73 0.42 0.29 0.25 0.32 0.36 17.74%

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