[HUAYANG] YoY TTM Result on 30-Sep-2009 [#2]

Stock
[HUAYANG] HUA YANG BHD
Announcement Date
18-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Sep-2009 [#2]
Profit Trend
QoQ- 4.1%
YoY- 20.88%
Quarter Report
Latest QR
Upcoming QR
HUAYANG's Result
HUAYANG's Financial Summary
View:
Show?
TTM Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 370,201 253,899 127,328 100,987 86,532 55,625 75,778 30.22%
PBT 83,386 56,007 20,843 14,541 11,310 8,696 17,647 29.50%
Tax -21,845 -14,677 -5,634 -4,380 -2,919 -3,049 -4,763 28.86%
NP 61,541 41,330 15,209 10,161 8,391 5,647 12,884 29.74%
-
NP to SH 61,106 41,302 15,245 10,178 8,420 5,651 12,884 29.58%
-
Tax Rate 26.20% 26.21% 27.03% 30.12% 25.81% 35.06% 26.99% -
Total Cost 308,660 212,569 112,119 90,826 78,141 49,978 62,894 30.32%
-
Net Worth 151,509 215,959 90,419 189,692 184,578 177,586 174,284 -2.30%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 21,600 8,099 2,702 2,248 2,251 4,507 7,645 18.88%
Div Payout % 35.35% 19.61% 17.73% 22.09% 26.73% 79.77% 59.34% -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 151,509 215,959 90,419 189,692 184,578 177,586 174,284 -2.30%
NOSH 151,509 107,979 90,419 89,901 90,038 90,145 89,837 9.09%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 16.62% 16.28% 11.94% 10.06% 9.70% 10.15% 17.00% -
ROE 40.33% 19.12% 16.86% 5.37% 4.56% 3.18% 7.39% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 244.34 235.14 140.82 112.33 96.11 61.71 84.35 19.37%
EPS 40.33 38.25 16.86 11.32 9.35 6.27 14.34 18.78%
DPS 14.26 7.50 3.00 2.50 2.50 5.00 8.50 8.99%
NAPS 1.00 2.00 1.00 2.11 2.05 1.97 1.94 -10.44%
Adjusted Per Share Value based on latest NOSH - 89,901
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 84.14 57.70 28.94 22.95 19.67 12.64 17.22 30.23%
EPS 13.89 9.39 3.46 2.31 1.91 1.28 2.93 29.57%
DPS 4.91 1.84 0.61 0.51 0.51 1.02 1.74 18.85%
NAPS 0.3443 0.4908 0.2055 0.4311 0.4195 0.4036 0.3961 -2.30%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 1.82 1.01 0.88 0.58 0.39 0.75 0.69 -
P/RPS 0.74 0.43 0.62 0.52 0.41 1.22 0.82 -1.69%
P/EPS 4.51 2.64 5.22 5.12 4.17 11.96 4.81 -1.06%
EY 22.16 37.87 19.16 19.52 23.98 8.36 20.78 1.07%
DY 7.83 7.43 3.41 4.31 6.41 6.67 12.32 -7.26%
P/NAPS 1.82 0.51 0.88 0.27 0.19 0.38 0.36 30.97%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 17/10/12 19/10/11 20/10/10 18/11/09 17/11/08 26/11/07 06/12/06 -
Price 1.61 1.20 0.70 0.57 0.60 0.75 0.70 -
P/RPS 0.66 0.51 0.50 0.51 0.62 1.22 0.83 -3.74%
P/EPS 3.99 3.14 4.15 5.03 6.42 11.96 4.88 -3.29%
EY 25.05 31.87 24.09 19.86 15.59 8.36 20.49 3.40%
DY 8.86 6.25 4.29 4.39 4.17 6.67 12.14 -5.10%
P/NAPS 1.61 0.60 0.70 0.27 0.29 0.38 0.36 28.32%

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