[HUAYANG] YoY Quarter Result on 31-Dec-2010 [#3]

Stock
[HUAYANG] HUA YANG BHD
Announcement Date
21-Jan-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
31-Dec-2010 [#3]
Profit Trend
QoQ- 78.05%
YoY- 179.92%
Quarter Report
Latest QR
Upcoming QR
HUAYANG's Result
HUAYANG's Financial Summary
View:
Show?
Quarter Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 129,888 104,604 84,251 49,304 27,270 25,812 14,870 43.46%
PBT 27,475 26,993 19,781 10,356 3,742 3,587 3,414 41.51%
Tax -7,770 -7,059 -5,201 -2,711 -998 -1,522 -1,047 39.61%
NP 19,705 19,934 14,580 7,645 2,744 2,065 2,367 42.31%
-
NP to SH 19,705 19,934 14,569 7,681 2,744 2,066 2,367 42.31%
-
Tax Rate 28.28% 26.15% 26.29% 26.18% 26.67% 42.43% 30.67% -
Total Cost 110,183 84,670 69,671 41,659 24,526 23,747 12,503 43.67%
-
Net Worth 361,874 326,624 254,813 212,820 192,670 185,939 180,076 12.32%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div 13,207 9,897 - - - - - -
Div Payout % 67.02% 49.65% - - - - - -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 361,874 326,624 254,813 212,820 192,670 185,939 180,076 12.32%
NOSH 264,142 197,954 143,962 108,030 90,032 89,826 90,038 19.62%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 15.17% 19.06% 17.31% 15.51% 10.06% 8.00% 15.92% -
ROE 5.45% 6.10% 5.72% 3.61% 1.42% 1.11% 1.31% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 49.17 52.84 58.52 45.64 30.29 28.74 16.52 19.91%
EPS 7.46 10.07 10.12 7.11 3.05 2.30 2.63 18.95%
DPS 5.00 5.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.37 1.65 1.77 1.97 2.14 2.07 2.00 -6.10%
Adjusted Per Share Value based on latest NOSH - 108,030
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 29.52 23.77 19.15 11.21 6.20 5.87 3.38 43.45%
EPS 4.48 4.53 3.31 1.75 0.62 0.47 0.54 42.23%
DPS 3.00 2.25 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8224 0.7423 0.5791 0.4837 0.4379 0.4226 0.4093 12.32%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 1.92 1.63 1.18 0.74 0.56 0.58 0.71 -
P/RPS 3.90 3.08 2.02 1.62 1.85 2.02 4.30 -1.61%
P/EPS 25.74 16.19 11.66 10.41 18.37 25.22 27.01 -0.79%
EY 3.89 6.18 8.58 9.61 5.44 3.97 3.70 0.83%
DY 2.60 3.07 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.40 0.99 0.67 0.38 0.26 0.28 0.36 25.37%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 22/01/14 23/01/13 18/01/12 21/01/11 20/01/10 25/02/09 22/02/08 -
Price 1.99 1.58 1.30 0.82 0.63 0.52 0.64 -
P/RPS 4.05 2.99 2.22 1.80 2.08 1.81 3.88 0.71%
P/EPS 26.68 15.69 12.85 11.53 20.67 22.61 24.34 1.54%
EY 3.75 6.37 7.78 8.67 4.84 4.42 4.11 -1.51%
DY 2.51 3.16 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.45 0.96 0.73 0.42 0.29 0.25 0.32 28.60%

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