[HUAYANG] YoY TTM Result on 31-Dec-2009 [#3]

Stock
[HUAYANG] HUA YANG BHD
Announcement Date
20-Jan-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Dec-2009 [#3]
Profit Trend
QoQ- 6.66%
YoY- 33.71%
Quarter Report
Latest QR
Upcoming QR
HUAYANG's Result
HUAYANG's Financial Summary
View:
Show?
TTM Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 390,554 288,846 149,362 102,445 97,474 56,414 68,515 33.61%
PBT 90,598 65,432 27,457 14,696 11,483 9,762 14,690 35.38%
Tax -23,703 -17,167 -7,347 -3,856 -3,394 -3,399 -4,100 33.93%
NP 66,895 48,265 20,110 10,840 8,089 6,363 10,590 35.92%
-
NP to SH 66,471 48,190 20,182 10,856 8,119 6,367 10,590 35.77%
-
Tax Rate 26.16% 26.24% 26.76% 26.24% 29.56% 34.82% 27.91% -
Total Cost 323,659 240,581 129,252 91,605 89,385 50,051 57,925 33.17%
-
Net Worth 197,954 143,962 108,030 192,670 185,939 180,076 176,828 1.89%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 31,498 8,099 2,702 2,248 2,251 4,507 7,645 26.58%
Div Payout % 47.39% 16.81% 13.39% 20.71% 27.73% 70.80% 72.20% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 197,954 143,962 108,030 192,670 185,939 180,076 176,828 1.89%
NOSH 197,954 143,962 108,030 90,032 89,826 90,038 90,218 13.97%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 17.13% 16.71% 13.46% 10.58% 8.30% 11.28% 15.46% -
ROE 33.58% 33.47% 18.68% 5.63% 4.37% 3.54% 5.99% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 197.30 200.64 138.26 113.79 108.51 62.66 75.94 17.23%
EPS 33.58 33.47 18.68 12.06 9.04 7.07 11.74 19.12%
DPS 15.91 5.63 2.50 2.50 2.50 5.00 8.50 11.00%
NAPS 1.00 1.00 1.00 2.14 2.07 2.00 1.96 -10.60%
Adjusted Per Share Value based on latest NOSH - 90,032
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 88.76 65.65 33.95 23.28 22.15 12.82 15.57 33.62%
EPS 15.11 10.95 4.59 2.47 1.85 1.45 2.41 35.75%
DPS 7.16 1.84 0.61 0.51 0.51 1.02 1.74 26.56%
NAPS 0.4499 0.3272 0.2455 0.4379 0.4226 0.4093 0.4019 1.89%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 1.63 1.18 0.74 0.56 0.58 0.71 0.71 -
P/RPS 0.83 0.59 0.54 0.49 0.53 1.13 0.93 -1.87%
P/EPS 4.85 3.53 3.96 4.64 6.42 10.04 6.05 -3.61%
EY 20.60 28.37 25.25 21.53 15.58 9.96 16.53 3.73%
DY 9.76 4.77 3.38 4.46 4.31 7.04 11.97 -3.34%
P/NAPS 1.63 1.18 0.74 0.26 0.28 0.36 0.36 28.59%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 23/01/13 18/01/12 21/01/11 20/01/10 25/02/09 22/02/08 13/02/07 -
Price 1.58 1.30 0.82 0.63 0.52 0.64 0.70 -
P/RPS 0.80 0.65 0.59 0.55 0.48 1.02 0.92 -2.30%
P/EPS 4.71 3.88 4.39 5.22 5.75 9.05 5.96 -3.84%
EY 21.25 25.75 22.78 19.14 17.38 11.05 16.77 4.02%
DY 10.07 4.33 3.05 3.97 4.81 7.81 12.14 -3.06%
P/NAPS 1.58 1.30 0.82 0.29 0.25 0.32 0.36 27.92%

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