[HUAYANG] YoY Cumulative 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- 83.26%
YoY- 103.86%
Quarter Report
Latest QR
Upcoming QR
HUAYANG's Result
HUAYANG's Financial Summary
View:
Show?
Cumulative Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 311,632 306,272 222,130 122,149 76,329 73,927 36,386 42.99%
PBT 60,809 72,023 53,928 22,753 11,316 9,170 6,501 45.10%
Tax -16,457 -18,559 -13,924 -5,927 -3,039 -3,029 -1,875 43.57%
NP 44,352 53,464 40,004 16,826 8,277 6,141 4,626 45.70%
-
NP to SH 44,352 53,464 39,946 16,904 8,292 6,171 4,626 45.70%
-
Tax Rate 27.06% 25.77% 25.82% 26.05% 26.86% 33.03% 28.84% -
Total Cost 267,280 252,808 182,126 105,323 68,052 67,786 31,760 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 13,200 9,547 - - - - - -
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 12.26% 16.97% 15.67% 8.92% 4.30% 3.31% 2.57% -
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 118.04 160.40 154.26 127.03 84.78 82.19 40.42 19.53%
EPS 16.80 28.00 27.74 17.58 9.21 6.86 5.14 21.79%
DPS 5.00 5.00 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 70.83 69.61 50.48 27.76 17.35 16.80 8.27 42.99%
EPS 10.08 12.15 9.08 3.84 1.88 1.40 1.05 45.73%
DPS 3.00 2.17 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 1.63 1.02 0.76 0.58 0.66 0.71 1.76 -1.26%
P/EPS 11.43 5.82 4.25 4.21 6.08 8.45 13.82 -3.11%
EY 8.75 17.18 23.51 23.76 16.45 11.83 7.24 3.20%
DY 2.60 3.07 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 1.69 0.99 0.84 0.65 0.74 0.63 1.58 1.12%
P/EPS 11.85 5.64 4.69 4.66 6.84 7.58 12.45 -0.81%
EY 8.44 17.72 21.34 21.44 14.62 13.19 8.03 0.83%
DY 2.51 3.16 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