[HUAYANG] YoY Quarter Result on 31-Mar-2009 [#4]

Stock
[HUAYANG] HUA YANG BHD
Announcement Date
27-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Mar-2009 [#4]
Profit Trend
QoQ- 24.2%
YoY- 31.72%
Quarter Report
Latest QR
Upcoming QR
HUAYANG's Result
HUAYANG's Financial Summary
View:
Show?
Quarter Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 84,282 66,716 27,213 26,116 23,547 20,028 25,039 22.39%
PBT 18,575 11,504 4,460 3,382 2,313 3,261 5,461 22.61%
Tax -5,144 -3,243 -1,177 -817 -365 -1,524 -1,797 19.13%
NP 13,431 8,261 3,283 2,565 1,948 1,737 3,664 24.14%
-
NP to SH 13,007 8,244 3,277 2,566 1,948 1,739 3,664 23.48%
-
Tax Rate 27.69% 28.19% 26.39% 24.16% 15.78% 46.73% 32.91% -
Total Cost 70,851 58,455 23,930 23,551 21,599 18,291 21,375 22.08%
-
Net Worth 144,004 215,979 197,279 179,852 180,086 179,401 172,704 -2.98%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div 21,600 8,099 2,702 2,248 2,251 4,507 7,645 18.88%
Div Payout % 166.07% 98.24% 82.47% 87.61% 115.56% 259.21% 208.67% -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 144,004 215,979 197,279 179,852 180,086 179,401 172,704 -2.98%
NOSH 144,004 107,989 90,082 89,926 90,043 90,151 89,950 8.15%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 15.94% 12.38% 12.06% 9.82% 8.27% 8.67% 14.63% -
ROE 9.03% 3.82% 1.66% 1.43% 1.08% 0.97% 2.12% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 58.53 61.78 30.21 29.04 26.15 22.22 27.84 13.17%
EPS 7.08 5.73 3.64 2.85 2.16 1.93 4.07 9.65%
DPS 15.00 7.50 3.00 2.50 2.50 5.00 8.50 9.91%
NAPS 1.00 2.00 2.19 2.00 2.00 1.99 1.92 -10.29%
Adjusted Per Share Value based on latest NOSH - 89,926
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 19.16 15.16 6.18 5.94 5.35 4.55 5.69 22.40%
EPS 2.96 1.87 0.74 0.58 0.44 0.40 0.83 23.58%
DPS 4.91 1.84 0.61 0.51 0.51 1.02 1.74 18.85%
NAPS 0.3273 0.4909 0.4484 0.4088 0.4093 0.4077 0.3925 -2.97%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 1.45 1.21 0.65 0.51 0.60 0.76 0.70 -
P/RPS 2.48 1.96 2.15 1.76 2.29 3.42 2.51 -0.20%
P/EPS 16.05 15.85 17.87 17.87 27.73 39.40 17.18 -1.12%
EY 6.23 6.31 5.60 5.60 3.61 2.54 5.82 1.14%
DY 10.34 6.20 4.62 4.90 4.17 6.58 12.14 -2.63%
P/NAPS 1.45 0.61 0.30 0.26 0.30 0.38 0.36 26.11%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 23/05/12 23/05/11 21/05/10 27/05/09 23/05/08 23/05/07 26/05/06 -
Price 1.53 1.23 0.61 0.60 0.58 0.75 0.71 -
P/RPS 2.61 1.99 2.02 2.07 2.22 3.38 2.55 0.38%
P/EPS 16.94 16.11 16.77 21.03 26.81 38.88 17.43 -0.47%
EY 5.90 6.21 5.96 4.76 3.73 2.57 5.74 0.45%
DY 9.80 6.10 4.92 4.17 4.31 6.67 11.97 -3.27%
P/NAPS 1.53 0.62 0.28 0.30 0.29 0.38 0.37 26.66%

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