[HUAYANG] YoY Quarter Result on 31-Mar-2010 [#4]

Stock
[HUAYANG] HUA YANG BHD
Announcement Date
21-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Mar-2010 [#4]
Profit Trend
QoQ- 19.42%
YoY- 27.71%
Quarter Report
Latest QR
Upcoming QR
HUAYANG's Result
HUAYANG's Financial Summary
View:
Show?
Quarter Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 102,398 84,282 66,716 27,213 26,116 23,547 20,028 31.22%
PBT 23,282 18,575 11,504 4,460 3,382 2,313 3,261 38.72%
Tax -6,274 -5,144 -3,243 -1,177 -817 -365 -1,524 26.57%
NP 17,008 13,431 8,261 3,283 2,565 1,948 1,737 46.21%
-
NP to SH 17,008 13,007 8,244 3,277 2,566 1,948 1,739 46.18%
-
Tax Rate 26.95% 27.69% 28.19% 26.39% 24.16% 15.78% 46.73% -
Total Cost 85,390 70,851 58,455 23,930 23,551 21,599 18,291 29.24%
-
Net Worth 334,616 144,004 215,979 197,279 179,852 180,086 179,401 10.93%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div 16,334 21,600 8,099 2,702 2,248 2,251 4,507 23.91%
Div Payout % 96.04% 166.07% 98.24% 82.47% 87.61% 115.56% 259.21% -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 334,616 144,004 215,979 197,279 179,852 180,086 179,401 10.93%
NOSH 197,997 144,004 107,989 90,082 89,926 90,043 90,151 13.99%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 16.61% 15.94% 12.38% 12.06% 9.82% 8.27% 8.67% -
ROE 5.08% 9.03% 3.82% 1.66% 1.43% 1.08% 0.97% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 51.72 58.53 61.78 30.21 29.04 26.15 22.22 15.10%
EPS 8.59 7.08 5.73 3.64 2.85 2.16 1.93 28.22%
DPS 8.25 15.00 7.50 3.00 2.50 2.50 5.00 8.69%
NAPS 1.69 1.00 2.00 2.19 2.00 2.00 1.99 -2.68%
Adjusted Per Share Value based on latest NOSH - 90,082
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 23.27 19.16 15.16 6.18 5.94 5.35 4.55 31.22%
EPS 3.87 2.96 1.87 0.74 0.58 0.44 0.40 45.92%
DPS 3.71 4.91 1.84 0.61 0.51 0.51 1.02 23.98%
NAPS 0.7605 0.3273 0.4909 0.4484 0.4088 0.4093 0.4077 10.93%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 1.81 1.45 1.21 0.65 0.51 0.60 0.76 -
P/RPS 3.50 2.48 1.96 2.15 1.76 2.29 3.42 0.38%
P/EPS 21.07 16.05 15.85 17.87 17.87 27.73 39.40 -9.89%
EY 4.75 6.23 6.31 5.60 5.60 3.61 2.54 10.98%
DY 4.56 10.34 6.20 4.62 4.90 4.17 6.58 -5.92%
P/NAPS 1.07 1.45 0.61 0.30 0.26 0.30 0.38 18.81%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 22/05/13 23/05/12 23/05/11 21/05/10 27/05/09 23/05/08 23/05/07 -
Price 2.94 1.53 1.23 0.61 0.60 0.58 0.75 -
P/RPS 5.68 2.61 1.99 2.02 2.07 2.22 3.38 9.02%
P/EPS 34.23 16.94 16.11 16.77 21.03 26.81 38.88 -2.09%
EY 2.92 5.90 6.21 5.96 4.76 3.73 2.57 2.14%
DY 2.81 9.80 6.10 4.92 4.17 4.31 6.67 -13.40%
P/NAPS 1.74 1.53 0.62 0.28 0.30 0.29 0.38 28.83%

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