[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

1st Qtr ended 30 6 09(Bursa).xls

Latest QR

Upcoming QR

HUAYANG's Result

HUAYANG's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
TTM Result
Revenue	342,625	213,400	115,592	105,118	71,791	52,799	96,300	23.53%
YoY %	60.56%	84.61%	9.96%	46.42%	35.97%	-45.17%	-	-
Horiz. %	355.79%	221.60%	120.03%	109.16%	74.55%	54.83%	100.00%	-
PBT	79,644	43,015	18,815	13,782	10,660	8,823	24,714	21.51%
YoY %	85.15%	128.62%	36.52%	29.29%	20.82%	-64.30%	-	-
Horiz. %	322.26%	174.05%	76.13%	55.77%	43.13%	35.70%	100.00%	-
Tax	-21,251	-11,310	-5,156	-4,029	-2,741	-2,823	-7,143	19.90%
YoY %	-87.90%	-119.36%	-27.97%	-46.99%	2.90%	60.48%	-	-
Horiz. %	297.51%	158.34%	72.18%	56.40%	38.37%	39.52%	100.00%	-
NP	58,393	31,705	13,659	9,753	7,919	6,000	17,571	22.13%
YoY %	84.18%	132.12%	40.05%	23.16%	31.98%	-65.85%	-	-
Horiz. %	332.33%	180.44%	77.74%	55.51%	45.07%	34.15%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	57,943	31,719	13,673	9,777	7,936	6,004	17,571	21.97%
YoY %	82.68%	131.98%	39.85%	23.20%	32.18%	-65.83%	-	-
Horiz. %	329.76%	180.52%	77.82%	55.64%	45.17%	34.17%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.68%	26.29%	27.40%	29.23%	25.71%	32.00%	28.90%	-
YoY %	1.48%	-4.05%	-6.26%	13.69%	-19.66%	10.73%	-	-
Horiz. %	92.32%	90.97%	94.81%	101.14%	88.96%	110.73%	100.00%	-
Total Cost	284,232	181,695	101,933	95,365	63,872	46,799	78,729	23.83%
YoY %	56.43%	78.25%	6.89%	49.31%	36.48%	-40.56%	-	-
Horiz. %	361.03%	230.79%	129.47%	121.13%	81.13%	59.44%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	143,968	215,992	202,335	188,730	183,599	177,773	176,170	-3.30%
YoY %	-33.35%	6.75%	7.21%	2.79%	3.28%	0.91%	-	-
Horiz. %	81.72%	122.60%	114.85%	107.13%	104.22%	100.91%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Dividend
Div	21,600	8,099	2,702	2,248	2,251	4,507	7,645	18.88%
YoY %	166.70%	199.74%	20.20%	-0.13%	-50.06%	-41.05%	-	-
Horiz. %	282.54%	105.94%	35.34%	29.40%	29.44%	58.95%	100.00%	-
Div Payout %	37.28%	25.53%	19.76%	22.99%	28.37%	75.08%	43.51%	-
YoY %	46.02%	29.20%	-14.05%	-18.96%	-62.21%	72.56%	-	-
Horiz. %	85.68%	58.68%	45.41%	52.84%	65.20%	172.56%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Equity
Net Worth	143,968	215,992	202,335	188,730	183,599	177,773	176,170	-3.30%
YoY %	-33.35%	6.75%	7.21%	2.79%	3.28%	0.91%	-	-
Horiz. %	81.72%	122.60%	114.85%	107.13%	104.22%	100.91%	100.00%	-
NOSH	143,968	107,996	89,926	89,871	89,999	89,333	89,882	8.16%
YoY %	33.31%	20.09%	0.06%	-0.14%	0.75%	-0.61%	-	-
Horiz. %	160.17%	120.15%	100.05%	99.99%	100.13%	99.39%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Ratio Analysis
NP Margin	17.04%	14.86%	11.82%	9.28%	11.03%	11.36%	18.25%	-
YoY %	14.67%	25.72%	27.37%	-15.87%	-2.90%	-37.75%	-	-
Horiz. %	93.37%	81.42%	64.77%	50.85%	60.44%	62.25%	100.00%	-
ROE	40.25%	14.69%	6.76%	5.18%	4.32%	3.38%	9.97%	-
YoY %	174.00%	117.31%	30.50%	19.91%	27.81%	-66.10%	-	-
Horiz. %	403.71%	147.34%	67.80%	51.96%	43.33%	33.90%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Per Share
RPS	237.99	197.60	128.54	116.96	79.77	59.10	107.14	14.21%
YoY %	20.44%	53.73%	9.90%	46.62%	34.97%	-44.84%	-	-
Horiz. %	222.13%	184.43%	119.97%	109.17%	74.45%	55.16%	100.00%	-
EPS	40.25	29.37	15.20	10.88	8.82	6.72	19.55	12.77%
YoY %	37.04%	93.22%	39.71%	23.36%	31.25%	-65.63%	-	-
Horiz. %	205.88%	150.23%	77.75%	55.65%	45.12%	34.37%	100.00%	-
DPS	15.00	7.50	3.00	2.50	2.50	5.00	8.50	9.91%
YoY %	100.00%	150.00%	20.00%	0.00%	-50.00%	-41.18%	-	-
Horiz. %	176.47%	88.24%	35.29%	29.41%	29.41%	58.82%	100.00%	-
NAPS	1.00	2.00	2.25	2.10	2.04	1.99	1.96	-10.60%
YoY %	-50.00%	-11.11%	7.14%	2.94%	2.51%	1.53%	-	-
Horiz. %	51.02%	102.04%	114.80%	107.14%	104.08%	101.53%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Adjusted Per Share Value based on latest NOSH - 89,871
RPS	77.87	48.50	26.27	23.89	16.32	12.00	21.89	23.52%
YoY %	60.56%	84.62%	9.96%	46.38%	36.00%	-45.18%	-	-
Horiz. %	355.73%	221.56%	120.01%	109.14%	74.55%	54.82%	100.00%	-
EPS	13.17	7.21	3.11	2.22	1.80	1.36	3.99	21.99%
YoY %	82.66%	131.83%	40.09%	23.33%	32.35%	-65.91%	-	-
Horiz. %	330.08%	180.70%	77.94%	55.64%	45.11%	34.09%	100.00%	-
DPS	4.91	1.84	0.61	0.51	0.51	1.02	1.74	18.85%
YoY %	166.85%	201.64%	19.61%	0.00%	-50.00%	-41.38%	-	-
Horiz. %	282.18%	105.75%	35.06%	29.31%	29.31%	58.62%	100.00%	-
NAPS	0.3272	0.4909	0.4599	0.4289	0.4173	0.404	0.4004	-3.30%
YoY %	-33.35%	6.74%	7.23%	2.78%	3.29%	0.90%	-	-
Horiz. %	81.72%	122.60%	114.86%	107.12%	104.22%	100.90%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Price Multiplier on Financial Quarter End Date
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%
YoY %	18.33%	20.00%	2.04%	-47.87%	-28.79%	109.52%	-	-
Horiz. %	112.70%	95.24%	79.37%	77.78%	149.21%	209.52%	100.00%	-
P/EPS	4.22	4.05	4.21	5.24	8.51	11.61	3.48	3.26%
YoY %	4.20%	-3.80%	-19.66%	-38.43%	-26.70%	233.62%	-	-
Horiz. %	121.26%	116.38%	120.98%	150.57%	244.54%	333.62%	100.00%	-
EY	23.67	24.68	23.76	19.09	11.76	8.62	28.75	-3.18%
YoY %	-4.09%	3.87%	24.46%	62.33%	36.43%	-70.02%	-	-
Horiz. %	82.33%	85.84%	82.64%	66.40%	40.90%	29.98%	100.00%	-
DY	8.83	6.30	4.69	4.39	3.33	6.41	12.50	-5.62%
YoY %	40.16%	34.33%	6.83%	31.83%	-48.05%	-48.72%	-	-
Horiz. %	70.64%	50.40%	37.52%	35.12%	26.64%	51.28%	100.00%	-
P/NAPS	1.70	0.60	0.28	0.27	0.37	0.39	0.35	30.10%
YoY %	183.33%	114.29%	3.70%	-27.03%	-5.13%	11.43%	-	-
Horiz. %	485.71%	171.43%	80.00%	77.14%	105.71%	111.43%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Price Multiplier on Announcement Date
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%
YoY %	23.88%	26.42%	10.42%	-31.43%	-50.70%	102.86%	-	-
Horiz. %	118.57%	95.71%	75.71%	68.57%	100.00%	202.86%	100.00%	-
P/EPS	4.89	4.49	4.47	5.15	6.35	12.50	3.84	4.10%
YoY %	8.91%	0.45%	-13.20%	-18.90%	-49.20%	225.52%	-	-
Horiz. %	127.34%	116.93%	116.41%	134.11%	165.36%	325.52%	100.00%	-
EY	20.43	22.25	22.36	19.43	15.75	8.00	26.07	-3.97%
YoY %	-8.18%	-0.49%	15.08%	23.37%	96.88%	-69.31%	-	-
Horiz. %	78.37%	85.35%	85.77%	74.53%	60.41%	30.69%	100.00%	-
DY	7.62	5.68	4.41	4.46	4.46	5.95	11.33	-6.39%
YoY %	34.15%	28.80%	-1.12%	0.00%	-25.04%	-47.48%	-	-
Horiz. %	67.26%	50.13%	38.92%	39.36%	39.36%	52.52%	100.00%	-
P/NAPS	1.97	0.66	0.30	0.27	0.27	0.42	0.38	31.52%
YoY %	198.48%	120.00%	11.11%	0.00%	-35.71%	10.53%	-	-
Horiz. %	518.42%	173.68%	78.95%	71.05%	71.05%	110.53%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos