[HUAYANG] YoY Quarter Result on 30-Sep-2010 [#2]

Stock
[HUAYANG] HUA YANG BHD
Announcement Date
20-Oct-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
30-Sep-2010 [#2]
Profit Trend
QoQ- -12.14%
YoY- 57.33%
Quarter Report
Latest QR
Upcoming QR
HUAYANG's Result
HUAYANG's Financial Summary
View:
Show?
Quarter Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 101,245 103,704 76,128 35,629 23,893 28,024 13,283 40.24%
PBT 16,690 22,630 18,888 5,896 3,868 3,109 2,459 37.55%
Tax -4,362 -5,570 -4,976 -1,609 -1,131 -780 -602 39.06%
NP 12,328 17,060 13,912 4,287 2,737 2,329 1,857 37.05%
-
NP to SH 12,328 17,060 13,897 4,314 2,742 2,341 1,857 37.05%
-
Tax Rate 26.14% 24.61% 26.34% 27.29% 29.24% 25.09% 24.48% -
Total Cost 88,917 86,644 62,216 31,342 21,156 25,695 11,426 40.72%
-
Net Worth 342,334 293,928 240,794 90,419 189,692 184,578 177,586 11.54%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 342,334 293,928 240,794 90,419 189,692 184,578 177,586 11.54%
NOSH 197,881 151,509 107,979 90,419 89,901 90,038 90,145 13.98%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 12.18% 16.45% 18.27% 12.03% 11.46% 8.31% 13.98% -
ROE 3.60% 5.80% 5.77% 4.77% 1.45% 1.27% 1.05% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 51.16 68.45 70.50 39.40 26.58 31.12 14.74 23.02%
EPS 6.23 11.26 12.87 3.99 3.05 2.60 2.06 20.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.73 1.94 2.23 1.00 2.11 2.05 1.97 -2.13%
Adjusted Per Share Value based on latest NOSH - 90,419
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 23.01 23.57 17.30 8.10 5.43 6.37 3.02 40.23%
EPS 2.80 3.88 3.16 0.98 0.62 0.53 0.42 37.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.778 0.668 0.5473 0.2055 0.4311 0.4195 0.4036 11.54%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 2.99 1.82 1.01 0.88 0.58 0.39 0.75 -
P/RPS 5.84 2.66 1.43 2.23 2.18 1.25 5.09 2.31%
P/EPS 47.99 16.16 7.85 18.44 19.02 15.00 36.41 4.70%
EY 2.08 6.19 12.74 5.42 5.26 6.67 2.75 -4.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.73 0.94 0.45 0.88 0.27 0.19 0.38 28.70%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 23/10/13 17/10/12 19/10/11 20/10/10 18/11/09 17/11/08 26/11/07 -
Price 2.27 1.61 1.20 0.70 0.57 0.60 0.75 -
P/RPS 4.44 2.35 1.70 1.78 2.14 1.93 5.09 -2.24%
P/EPS 36.44 14.30 9.32 14.67 18.69 23.08 36.41 0.01%
EY 2.74 6.99 10.72 6.82 5.35 4.33 2.75 -0.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.31 0.83 0.54 0.70 0.27 0.29 0.38 22.88%

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