[HUAYANG] YoY Quarter Result on 31-Dec-2009 [#3]

Stock
[HUAYANG] HUA YANG BHD
Announcement Date
20-Jan-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Dec-2009 [#3]
Profit Trend
QoQ- 0.07%
YoY- 32.82%
Quarter Report
Latest QR
Upcoming QR
HUAYANG's Result
HUAYANG's Financial Summary
View:
Show?
Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 104,604 84,251 49,304 27,270 25,812 14,870 14,081 39.64%
PBT 26,993 19,781 10,356 3,742 3,587 3,414 2,348 50.17%
Tax -7,059 -5,201 -2,711 -998 -1,522 -1,047 -697 47.03%
NP 19,934 14,580 7,645 2,744 2,065 2,367 1,651 51.40%
-
NP to SH 19,934 14,569 7,681 2,744 2,066 2,367 1,651 51.40%
-
Tax Rate 26.15% 26.29% 26.18% 26.67% 42.43% 30.67% 29.68% -
Total Cost 84,670 69,671 41,659 24,526 23,747 12,503 12,430 37.64%
-
Net Worth 326,624 254,813 212,820 192,670 185,939 180,076 176,828 10.75%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 9,897 - - - - - - -
Div Payout % 49.65% - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 326,624 254,813 212,820 192,670 185,939 180,076 176,828 10.75%
NOSH 197,954 143,962 108,030 90,032 89,826 90,038 90,218 13.97%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 19.06% 17.31% 15.51% 10.06% 8.00% 15.92% 11.73% -
ROE 6.10% 5.72% 3.61% 1.42% 1.11% 1.31% 0.93% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 52.84 58.52 45.64 30.29 28.74 16.52 15.61 22.51%
EPS 10.07 10.12 7.11 3.05 2.30 2.63 1.83 32.83%
DPS 5.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.65 1.77 1.97 2.14 2.07 2.00 1.96 -2.82%
Adjusted Per Share Value based on latest NOSH - 90,032
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 23.77 19.15 11.21 6.20 5.87 3.38 3.20 39.64%
EPS 4.53 3.31 1.75 0.62 0.47 0.54 0.38 51.08%
DPS 2.25 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7423 0.5791 0.4837 0.4379 0.4226 0.4093 0.4019 10.75%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 1.63 1.18 0.74 0.56 0.58 0.71 0.71 -
P/RPS 3.08 2.02 1.62 1.85 2.02 4.30 4.55 -6.29%
P/EPS 16.19 11.66 10.41 18.37 25.22 27.01 38.80 -13.54%
EY 6.18 8.58 9.61 5.44 3.97 3.70 2.58 15.65%
DY 3.07 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 0.67 0.38 0.26 0.28 0.36 0.36 18.34%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 23/01/13 18/01/12 21/01/11 20/01/10 25/02/09 22/02/08 13/02/07 -
Price 1.58 1.30 0.82 0.63 0.52 0.64 0.70 -
P/RPS 2.99 2.22 1.80 2.08 1.81 3.88 4.48 -6.51%
P/EPS 15.69 12.85 11.53 20.67 22.61 24.34 38.25 -13.79%
EY 6.37 7.78 8.67 4.84 4.42 4.11 2.61 16.01%
DY 3.16 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 0.73 0.42 0.29 0.25 0.32 0.36 17.74%

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