[HUAYANG] YoY 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- 32.71%
YoY- 26.06%
Quarter Report
Latest QR
Upcoming QR
HUAYANG's Result
HUAYANG's Financial Summary
View:
Show?
Quarter Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 76,128 35,629 23,893 28,024 13,283 10,457 30,979 16.15%
PBT 18,888 5,896 3,868 3,109 2,459 2,586 9,653 11.83%
Tax -4,976 -1,609 -1,131 -780 -602 -376 -2,756 10.34%
NP 13,912 4,287 2,737 2,329 1,857 2,210 6,897 12.39%
-
NP to SH 13,897 4,314 2,742 2,341 1,857 2,210 6,897 12.37%
-
Tax Rate 26.34% 27.29% 29.24% 25.09% 24.48% 14.54% 28.55% -
Total Cost 62,216 31,342 21,156 25,695 11,426 8,247 24,082 17.13%
-
Net Worth 240,794 90,419 189,692 184,578 177,586 174,284 155,857 7.51%
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 240,794 90,419 189,692 184,578 177,586 174,284 155,857 7.51%
NOSH 107,979 90,419 89,901 90,038 90,145 89,837 90,039 3.07%
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 18.27% 12.03% 11.46% 8.31% 13.98% 21.13% 22.26% -
ROE 5.77% 4.77% 1.45% 1.27% 1.05% 1.27% 4.43% -
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 70.50 39.40 26.58 31.12 14.74 11.64 34.41 12.69%
EPS 12.87 3.99 3.05 2.60 2.06 2.46 7.66 9.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.23 1.00 2.11 2.05 1.97 1.94 1.731 4.31%
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 17.30 8.10 5.43 6.37 3.02 2.38 7.04 16.15%
EPS 3.16 0.98 0.62 0.53 0.42 0.50 1.57 12.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5473 0.2055 0.4311 0.4195 0.4036 0.3961 0.3542 7.51%
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 1.43 2.23 2.18 1.25 5.09 5.93 2.12 -6.34%
P/EPS 7.85 18.44 19.02 15.00 36.41 28.05 9.53 -3.17%
EY 12.74 5.42 5.26 6.67 2.75 3.57 10.49 3.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.88 0.27 0.19 0.38 0.36 0.42 1.15%
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 1.70 1.78 2.14 1.93 5.09 6.01 1.92 -2.00%
P/EPS 9.32 14.67 18.69 23.08 36.41 28.46 8.62 1.30%
EY 10.72 6.82 5.35 4.33 2.75 3.51 11.61 -1.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.70 0.27 0.29 0.38 0.36 0.38 6.02%

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