[HUAYANG] YoY TTM Result on 30-Jun-2009 [#1]

Stock
[HUAYANG] HUA YANG BHD
Announcement Date
22-Jul-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Jun-2009 [#1]
Profit Trend
QoQ- 11.9%
YoY- 23.2%
Quarter Report
Latest QR
Upcoming QR
HUAYANG's Result
HUAYANG's Financial Summary
View:
Show?
TTM Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 342,625 213,400 115,592 105,118 71,791 52,799 96,300 23.53%
PBT 79,644 43,015 18,815 13,782 10,660 8,823 24,714 21.51%
Tax -21,251 -11,310 -5,156 -4,029 -2,741 -2,823 -7,143 19.90%
NP 58,393 31,705 13,659 9,753 7,919 6,000 17,571 22.13%
-
NP to SH 57,943 31,719 13,673 9,777 7,936 6,004 17,571 21.97%
-
Tax Rate 26.68% 26.29% 27.40% 29.23% 25.71% 32.00% 28.90% -
Total Cost 284,232 181,695 101,933 95,365 63,872 46,799 78,729 23.83%
-
Net Worth 143,968 215,992 202,335 188,730 183,599 177,773 176,170 -3.30%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div 21,600 8,099 2,702 2,248 2,251 4,507 7,645 18.88%
Div Payout % 37.28% 25.53% 19.76% 22.99% 28.37% 75.08% 43.51% -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 143,968 215,992 202,335 188,730 183,599 177,773 176,170 -3.30%
NOSH 143,968 107,996 89,926 89,871 89,999 89,333 89,882 8.16%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 17.04% 14.86% 11.82% 9.28% 11.03% 11.36% 18.25% -
ROE 40.25% 14.69% 6.76% 5.18% 4.32% 3.38% 9.97% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 237.99 197.60 128.54 116.96 79.77 59.10 107.14 14.21%
EPS 40.25 29.37 15.20 10.88 8.82 6.72 19.55 12.77%
DPS 15.00 7.50 3.00 2.50 2.50 5.00 8.50 9.91%
NAPS 1.00 2.00 2.25 2.10 2.04 1.99 1.96 -10.60%
Adjusted Per Share Value based on latest NOSH - 89,871
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 77.87 48.50 26.27 23.89 16.32 12.00 21.89 23.52%
EPS 13.17 7.21 3.11 2.22 1.80 1.36 3.99 21.99%
DPS 4.91 1.84 0.61 0.51 0.51 1.02 1.74 18.85%
NAPS 0.3272 0.4909 0.4599 0.4289 0.4173 0.404 0.4004 -3.30%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 1.70 1.19 0.64 0.57 0.75 0.78 0.68 -
P/RPS 0.71 0.60 0.50 0.49 0.94 1.32 0.63 2.01%
P/EPS 4.22 4.05 4.21 5.24 8.51 11.61 3.48 3.26%
EY 23.67 24.68 23.76 19.09 11.76 8.62 28.75 -3.18%
DY 8.83 6.30 4.69 4.39 3.33 6.41 12.50 -5.62%
P/NAPS 1.70 0.60 0.28 0.27 0.37 0.39 0.35 30.10%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 18/07/12 14/07/11 16/07/10 22/07/09 25/08/08 03/09/07 28/08/06 -
Price 1.97 1.32 0.68 0.56 0.56 0.84 0.75 -
P/RPS 0.83 0.67 0.53 0.48 0.70 1.42 0.70 2.87%
P/EPS 4.89 4.49 4.47 5.15 6.35 12.50 3.84 4.10%
EY 20.43 22.25 22.36 19.43 15.75 8.00 26.07 -3.97%
DY 7.62 5.68 4.41 4.46 4.46 5.95 11.33 -6.39%
P/NAPS 1.97 0.66 0.30 0.27 0.27 0.42 0.38 31.52%

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