[HUAYANG] YoY TTM Result on 30-Sep-2008 [#2]

Stock

[HUAYANG] HUA YANG BHD

Announcement Date

17-Nov-2008

Admission Sponsor

Sponsor

Financial Year

31-Mar-2009

Quarter

30-Sep-2008 [#2]

Profit Trend

QoQ- 6.1%

YoY- 49.0%

Quarter Report

2nd Qtr ended 30 9 08.xls

Latest QR

Upcoming QR

HUAYANG's Result

HUAYANG's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
TTM Result
Revenue	253,899	127,328	100,987	86,532	55,625	75,778	113,618	14.33%
YoY %	99.41%	26.08%	16.70%	55.56%	-26.59%	-33.30%	-	-
Horiz. %	223.47%	112.07%	88.88%	76.16%	48.96%	66.70%	100.00%	-
PBT	56,007	20,843	14,541	11,310	8,696	17,647	26,720	13.12%
YoY %	168.71%	43.34%	28.57%	30.06%	-50.72%	-33.96%	-	-
Horiz. %	209.61%	78.01%	54.42%	42.33%	32.54%	66.04%	100.00%	-
Tax	-14,677	-5,634	-4,380	-2,919	-3,049	-4,763	-6,719	13.90%
YoY %	-160.51%	-28.63%	-50.05%	4.26%	35.99%	29.11%	-	-
Horiz. %	218.44%	83.85%	65.19%	43.44%	45.38%	70.89%	100.00%	-
NP	41,330	15,209	10,161	8,391	5,647	12,884	20,001	12.85%
YoY %	171.75%	49.68%	21.09%	48.59%	-56.17%	-35.58%	-	-
Horiz. %	206.64%	76.04%	50.80%	41.95%	28.23%	64.42%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	41,302	15,245	10,178	8,420	5,651	12,884	20,001	12.83%
YoY %	170.92%	49.78%	20.88%	49.00%	-56.14%	-35.58%	-	-
Horiz. %	206.50%	76.22%	50.89%	42.10%	28.25%	64.42%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.21%	27.03%	30.12%	25.81%	35.06%	26.99%	25.15%	-
YoY %	-3.03%	-10.26%	16.70%	-26.38%	29.90%	7.32%	-	-
Horiz. %	104.21%	107.48%	119.76%	102.62%	139.40%	107.32%	100.00%	-
Total Cost	212,569	112,119	90,826	78,141	49,978	62,894	93,617	14.63%
YoY %	89.59%	23.44%	16.23%	56.35%	-20.54%	-32.82%	-	-
Horiz. %	227.06%	119.76%	97.02%	83.47%	53.39%	67.18%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	215,959	90,419	189,692	184,578	177,586	174,284	155,857	5.58%
YoY %	138.84%	-52.33%	2.77%	3.94%	1.89%	11.82%	-	-
Horiz. %	138.56%	58.01%	121.71%	118.43%	113.94%	111.82%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Dividend
Div	8,099	2,702	2,248	2,251	4,507	7,645	-	-
YoY %	199.74%	20.20%	-0.13%	-50.06%	-41.05%	0.00%	-	-
Horiz. %	105.94%	35.34%	29.40%	29.44%	58.95%	100.00%	-	-
Div Payout %	19.61%	17.73%	22.09%	26.73%	79.77%	59.34%	-	-
YoY %	10.60%	-19.74%	-17.36%	-66.49%	34.43%	0.00%	-	-
Horiz. %	33.05%	29.88%	37.23%	45.05%	134.43%	100.00%	-	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Equity
Net Worth	215,959	90,419	189,692	184,578	177,586	174,284	155,857	5.58%
YoY %	138.84%	-52.33%	2.77%	3.94%	1.89%	11.82%	-	-
Horiz. %	138.56%	58.01%	121.71%	118.43%	113.94%	111.82%	100.00%	-
NOSH	107,979	90,419	89,901	90,038	90,145	89,837	90,039	3.07%
YoY %	19.42%	0.58%	-0.15%	-0.12%	0.34%	-0.22%	-	-
Horiz. %	119.92%	100.42%	99.85%	100.00%	100.12%	99.78%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Ratio Analysis
NP Margin	16.28%	11.94%	10.06%	9.70%	10.15%	17.00%	17.60%	-
YoY %	36.35%	18.69%	3.71%	-4.43%	-40.29%	-3.41%	-	-
Horiz. %	92.50%	67.84%	57.16%	55.11%	57.67%	96.59%	100.00%	-
ROE	19.12%	16.86%	5.37%	4.56%	3.18%	7.39%	12.83%	-
YoY %	13.40%	213.97%	17.76%	43.40%	-56.97%	-42.40%	-	-
Horiz. %	149.03%	131.41%	41.86%	35.54%	24.79%	57.60%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Per Share
RPS	235.14	140.82	112.33	96.11	61.71	84.35	126.19	10.92%
YoY %	66.98%	25.36%	16.88%	55.74%	-26.84%	-33.16%	-	-
Horiz. %	186.34%	111.59%	89.02%	76.16%	48.90%	66.84%	100.00%	-
EPS	38.25	16.86	11.32	9.35	6.27	14.34	22.21	9.47%
YoY %	126.87%	48.94%	21.07%	49.12%	-56.28%	-35.43%	-	-
Horiz. %	172.22%	75.91%	50.97%	42.10%	28.23%	64.57%	100.00%	-
DPS	7.50	3.00	2.50	2.50	5.00	8.50	0.00	-
YoY %	150.00%	20.00%	0.00%	-50.00%	-41.18%	0.00%	-	-
Horiz. %	88.24%	35.29%	29.41%	29.41%	58.82%	100.00%	-	-
NAPS	2.00	1.00	2.11	2.05	1.97	1.94	1.731	2.43%
YoY %	100.00%	-52.61%	2.93%	4.06%	1.55%	12.07%	-	-
Horiz. %	115.54%	57.77%	121.89%	118.43%	113.81%	112.07%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Adjusted Per Share Value based on latest NOSH - 90,038
RPS	57.70	28.94	22.95	19.67	12.64	17.22	25.82	14.33%
YoY %	99.38%	26.10%	16.68%	55.62%	-26.60%	-33.31%	-	-
Horiz. %	223.47%	112.08%	88.88%	76.18%	48.95%	66.69%	100.00%	-
EPS	9.39	3.46	2.31	1.91	1.28	2.93	4.55	12.82%
YoY %	171.39%	49.78%	20.94%	49.22%	-56.31%	-35.60%	-	-
Horiz. %	206.37%	76.04%	50.77%	41.98%	28.13%	64.40%	100.00%	-
DPS	1.84	0.61	0.51	0.51	1.02	1.74	0.00	-
YoY %	201.64%	19.61%	0.00%	-50.00%	-41.38%	0.00%	-	-
Horiz. %	105.75%	35.06%	29.31%	29.31%	58.62%	100.00%	-	-
NAPS	0.4908	0.2055	0.4311	0.4195	0.4036	0.3961	0.3542	5.58%
YoY %	138.83%	-52.33%	2.77%	3.94%	1.89%	11.83%	-	-
Horiz. %	138.57%	58.02%	121.71%	118.44%	113.95%	111.83%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/11	30/09/10	30/09/09	30/09/08	28/09/07	29/09/06	30/09/05	-
Price	1.01	0.88	0.58	0.39	0.75	0.69	0.73	-
P/RPS	0.43	0.62	0.52	0.41	1.22	0.82	0.58	-4.86%
YoY %	-30.65%	19.23%	26.83%	-66.39%	48.78%	41.38%	-	-
Horiz. %	74.14%	106.90%	89.66%	70.69%	210.34%	141.38%	100.00%	-
P/EPS	2.64	5.22	5.12	4.17	11.96	4.81	3.29	-3.60%
YoY %	-49.43%	1.95%	22.78%	-65.13%	148.65%	46.20%	-	-
Horiz. %	80.24%	158.66%	155.62%	126.75%	363.53%	146.20%	100.00%	-
EY	37.87	19.16	19.52	23.98	8.36	20.78	30.43	3.71%
YoY %	97.65%	-1.84%	-18.60%	186.84%	-59.77%	-31.71%	-	-
Horiz. %	124.45%	62.96%	64.15%	78.80%	27.47%	68.29%	100.00%	-
DY	7.43	3.41	4.31	6.41	6.67	12.32	0.00	-
YoY %	117.89%	-20.88%	-32.76%	-3.90%	-45.86%	0.00%	-	-
Horiz. %	60.31%	27.68%	34.98%	52.03%	54.14%	100.00%	-	-
P/NAPS	0.51	0.88	0.27	0.19	0.38	0.36	0.42	3.28%
YoY %	-42.05%	225.93%	42.11%	-50.00%	5.56%	-14.29%	-	-
Horiz. %	121.43%	209.52%	64.29%	45.24%	90.48%	85.71%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Price Multiplier on Announcement Date
Date	19/10/11	20/10/10	18/11/09	17/11/08	26/11/07	06/12/06	11/11/05	-
Price	1.20	0.70	0.57	0.60	0.75	0.70	0.66	-
P/RPS	0.51	0.50	0.51	0.62	1.22	0.83	0.52	-0.32%
YoY %	2.00%	-1.96%	-17.74%	-49.18%	46.99%	59.62%	-	-
Horiz. %	98.08%	96.15%	98.08%	119.23%	234.62%	159.62%	100.00%	-
P/EPS	3.14	4.15	5.03	6.42	11.96	4.88	2.97	0.93%
YoY %	-24.34%	-17.50%	-21.65%	-46.32%	145.08%	64.31%	-	-
Horiz. %	105.72%	139.73%	169.36%	216.16%	402.69%	164.31%	100.00%	-
EY	31.87	24.09	19.86	15.59	8.36	20.49	33.66	-0.90%
YoY %	32.30%	21.30%	27.39%	86.48%	-59.20%	-39.13%	-	-
Horiz. %	94.68%	71.57%	59.00%	46.32%	24.84%	60.87%	100.00%	-
DY	6.25	4.29	4.39	4.17	6.67	12.14	0.00	-
YoY %	45.69%	-2.28%	5.28%	-37.48%	-45.06%	0.00%	-	-
Horiz. %	51.48%	35.34%	36.16%	34.35%	54.94%	100.00%	-	-
P/NAPS	0.60	0.70	0.27	0.29	0.38	0.36	0.38	7.90%
YoY %	-14.29%	159.26%	-6.90%	-23.68%	5.56%	-5.26%	-	-
Horiz. %	157.89%	184.21%	71.05%	76.32%	100.00%	94.74%	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