[HUAYANG] YoY Quarter Result on 30-Sep-2009 [#2]

Stock
[HUAYANG] HUA YANG BHD
Announcement Date
18-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Sep-2009 [#2]
Profit Trend
QoQ- -2.21%
YoY- 17.13%
Quarter Report
Latest QR
Upcoming QR
HUAYANG's Result
HUAYANG's Financial Summary
View:
Show?
Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 103,704 76,128 35,629 23,893 28,024 13,283 10,457 46.52%
PBT 22,630 18,888 5,896 3,868 3,109 2,459 2,586 43.50%
Tax -5,570 -4,976 -1,609 -1,131 -780 -602 -376 56.65%
NP 17,060 13,912 4,287 2,737 2,329 1,857 2,210 40.53%
-
NP to SH 17,060 13,897 4,314 2,742 2,341 1,857 2,210 40.53%
-
Tax Rate 24.61% 26.34% 27.29% 29.24% 25.09% 24.48% 14.54% -
Total Cost 86,644 62,216 31,342 21,156 25,695 11,426 8,247 47.93%
-
Net Worth 293,928 240,794 90,419 189,692 184,578 177,586 174,284 9.09%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 293,928 240,794 90,419 189,692 184,578 177,586 174,284 9.09%
NOSH 151,509 107,979 90,419 89,901 90,038 90,145 89,837 9.09%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 16.45% 18.27% 12.03% 11.46% 8.31% 13.98% 21.13% -
ROE 5.80% 5.77% 4.77% 1.45% 1.27% 1.05% 1.27% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 68.45 70.50 39.40 26.58 31.12 14.74 11.64 34.31%
EPS 11.26 12.87 3.99 3.05 2.60 2.06 2.46 28.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.94 2.23 1.00 2.11 2.05 1.97 1.94 0.00%
Adjusted Per Share Value based on latest NOSH - 89,901
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 23.57 17.30 8.10 5.43 6.37 3.02 2.38 46.49%
EPS 3.88 3.16 0.98 0.62 0.53 0.42 0.50 40.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.668 0.5473 0.2055 0.4311 0.4195 0.4036 0.3961 9.09%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 1.82 1.01 0.88 0.58 0.39 0.75 0.69 -
P/RPS 2.66 1.43 2.23 2.18 1.25 5.09 5.93 -12.49%
P/EPS 16.16 7.85 18.44 19.02 15.00 36.41 28.05 -8.77%
EY 6.19 12.74 5.42 5.26 6.67 2.75 3.57 9.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 0.45 0.88 0.27 0.19 0.38 0.36 17.32%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 17/10/12 19/10/11 20/10/10 18/11/09 17/11/08 26/11/07 06/12/06 -
Price 1.61 1.20 0.70 0.57 0.60 0.75 0.70 -
P/RPS 2.35 1.70 1.78 2.14 1.93 5.09 6.01 -14.47%
P/EPS 14.30 9.32 14.67 18.69 23.08 36.41 28.46 -10.82%
EY 6.99 10.72 6.82 5.35 4.33 2.75 3.51 12.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.54 0.70 0.27 0.29 0.38 0.36 14.92%

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