[HUAYANG] YoY Quarter Result on 31-Dec-2008 [#3]

Stock
[HUAYANG] HUA YANG BHD
Announcement Date
25-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Dec-2008 [#3]
Profit Trend
QoQ- -11.75%
YoY- -12.72%
Quarter Report
Latest QR
Upcoming QR
HUAYANG's Result
HUAYANG's Financial Summary
View:
Show?
Quarter Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 84,251 49,304 27,270 25,812 14,870 14,081 21,344 25.70%
PBT 19,781 10,356 3,742 3,587 3,414 2,348 5,305 24.51%
Tax -5,201 -2,711 -998 -1,522 -1,047 -697 -1,360 25.03%
NP 14,580 7,645 2,744 2,065 2,367 1,651 3,945 24.32%
-
NP to SH 14,569 7,681 2,744 2,066 2,367 1,651 3,945 24.31%
-
Tax Rate 26.29% 26.18% 26.67% 42.43% 30.67% 29.68% 25.64% -
Total Cost 69,671 41,659 24,526 23,747 12,503 12,430 17,399 26.00%
-
Net Worth 254,813 212,820 192,670 185,939 180,076 176,828 171,130 6.85%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div - - - - - - 2,702 -
Div Payout % - - - - - - 68.49% -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 254,813 212,820 192,670 185,939 180,076 176,828 171,130 6.85%
NOSH 143,962 108,030 90,032 89,826 90,038 90,218 90,068 8.12%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 17.31% 15.51% 10.06% 8.00% 15.92% 11.73% 18.48% -
ROE 5.72% 3.61% 1.42% 1.11% 1.31% 0.93% 2.31% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 58.52 45.64 30.29 28.74 16.52 15.61 23.70 16.25%
EPS 10.12 7.11 3.05 2.30 2.63 1.83 4.38 14.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.00 -
NAPS 1.77 1.97 2.14 2.07 2.00 1.96 1.90 -1.17%
Adjusted Per Share Value based on latest NOSH - 89,826
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 19.15 11.21 6.20 5.87 3.38 3.20 4.85 25.70%
EPS 3.31 1.75 0.62 0.47 0.54 0.38 0.90 24.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.61 -
NAPS 0.5791 0.4837 0.4379 0.4226 0.4093 0.4019 0.3889 6.85%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 1.18 0.74 0.56 0.58 0.71 0.71 0.67 -
P/RPS 2.02 1.62 1.85 2.02 4.30 4.55 2.83 -5.46%
P/EPS 11.66 10.41 18.37 25.22 27.01 38.80 15.30 -4.42%
EY 8.58 9.61 5.44 3.97 3.70 2.58 6.54 4.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.48 -
P/NAPS 0.67 0.38 0.26 0.28 0.36 0.36 0.35 11.42%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 18/01/12 21/01/11 20/01/10 25/02/09 22/02/08 13/02/07 20/02/06 -
Price 1.30 0.82 0.63 0.52 0.64 0.70 0.68 -
P/RPS 2.22 1.80 2.08 1.81 3.88 4.48 2.87 -4.18%
P/EPS 12.85 11.53 20.67 22.61 24.34 38.25 15.53 -3.10%
EY 7.78 8.67 4.84 4.42 4.11 2.61 6.44 3.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.41 -
P/NAPS 0.73 0.42 0.29 0.25 0.32 0.36 0.36 12.49%

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