[HUAYANG] YoY TTM Result on 30-Sep-2010 [#2]

Stock
[HUAYANG] HUA YANG BHD
Announcement Date
20-Oct-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
30-Sep-2010 [#2]
Profit Trend
QoQ- 11.5%
YoY- 49.78%
Quarter Report
Latest QR
Upcoming QR
HUAYANG's Result
HUAYANG's Financial Summary
View:
Show?
TTM Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 388,746 370,201 253,899 127,328 100,987 86,532 55,625 38.23%
PBT 83,609 83,386 56,007 20,843 14,541 11,310 8,696 45.77%
Tax -22,020 -21,845 -14,677 -5,634 -4,380 -2,919 -3,049 38.98%
NP 61,589 61,541 41,330 15,209 10,161 8,391 5,647 48.86%
-
NP to SH 61,589 61,106 41,302 15,245 10,178 8,420 5,651 48.84%
-
Tax Rate 26.34% 26.20% 26.21% 27.03% 30.12% 25.81% 35.06% -
Total Cost 327,157 308,660 212,569 112,119 90,826 78,141 49,978 36.73%
-
Net Worth 342,334 151,509 215,959 90,419 189,692 184,578 177,586 11.54%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div 26,232 21,600 8,099 2,702 2,248 2,251 4,507 34.08%
Div Payout % 42.59% 35.35% 19.61% 17.73% 22.09% 26.73% 79.77% -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 342,334 151,509 215,959 90,419 189,692 184,578 177,586 11.54%
NOSH 197,881 151,509 107,979 90,419 89,901 90,038 90,145 13.98%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 15.84% 16.62% 16.28% 11.94% 10.06% 9.70% 10.15% -
ROE 17.99% 40.33% 19.12% 16.86% 5.37% 4.56% 3.18% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 196.45 244.34 235.14 140.82 112.33 96.11 61.71 21.26%
EPS 31.12 40.33 38.25 16.86 11.32 9.35 6.27 30.57%
DPS 13.25 14.26 7.50 3.00 2.50 2.50 5.00 17.61%
NAPS 1.73 1.00 2.00 1.00 2.11 2.05 1.97 -2.13%
Adjusted Per Share Value based on latest NOSH - 90,419
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 88.35 84.14 57.70 28.94 22.95 19.67 12.64 38.23%
EPS 14.00 13.89 9.39 3.46 2.31 1.91 1.28 48.93%
DPS 5.96 4.91 1.84 0.61 0.51 0.51 1.02 34.17%
NAPS 0.778 0.3443 0.4908 0.2055 0.4311 0.4195 0.4036 11.54%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 2.99 1.82 1.01 0.88 0.58 0.39 0.75 -
P/RPS 1.52 0.74 0.43 0.62 0.52 0.41 1.22 3.72%
P/EPS 9.61 4.51 2.64 5.22 5.12 4.17 11.96 -3.57%
EY 10.41 22.16 37.87 19.16 19.52 23.98 8.36 3.71%
DY 4.43 7.83 7.43 3.41 4.31 6.41 6.67 -6.58%
P/NAPS 1.73 1.82 0.51 0.88 0.27 0.19 0.38 28.70%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 23/10/13 17/10/12 19/10/11 20/10/10 18/11/09 17/11/08 26/11/07 -
Price 2.27 1.61 1.20 0.70 0.57 0.60 0.75 -
P/RPS 1.16 0.66 0.51 0.50 0.51 0.62 1.22 -0.83%
P/EPS 7.29 3.99 3.14 4.15 5.03 6.42 11.96 -7.91%
EY 13.71 25.05 31.87 24.09 19.86 15.59 8.36 8.58%
DY 5.84 8.86 6.25 4.29 4.39 4.17 6.67 -2.18%
P/NAPS 1.31 1.61 0.60 0.70 0.27 0.29 0.38 22.88%

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