[HUAYANG] YoY TTM Result on 31-Dec-2010 [#3]

Stock
[HUAYANG] HUA YANG BHD
Announcement Date
21-Jan-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
31-Dec-2010 [#3]
Profit Trend
QoQ- 32.38%
YoY- 85.91%
Quarter Report
Latest QR
Upcoming QR
HUAYANG's Result
HUAYANG's Financial Summary
View:
Show?
TTM Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 414,030 390,554 288,846 149,362 102,445 97,474 56,414 39.36%
PBT 84,091 90,598 65,432 27,457 14,696 11,483 9,762 43.12%
Tax -22,731 -23,703 -17,167 -7,347 -3,856 -3,394 -3,399 37.22%
NP 61,360 66,895 48,265 20,110 10,840 8,089 6,363 45.84%
-
NP to SH 61,360 66,471 48,190 20,182 10,856 8,119 6,367 45.82%
-
Tax Rate 27.03% 26.16% 26.24% 26.76% 26.24% 29.56% 34.82% -
Total Cost 352,670 323,659 240,581 129,252 91,605 89,385 50,051 38.41%
-
Net Worth 361,874 197,954 143,962 108,030 192,670 185,939 180,076 12.32%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div 29,541 31,498 8,099 2,702 2,248 2,251 4,507 36.76%
Div Payout % 48.15% 47.39% 16.81% 13.39% 20.71% 27.73% 70.80% -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 361,874 197,954 143,962 108,030 192,670 185,939 180,076 12.32%
NOSH 264,142 197,954 143,962 108,030 90,032 89,826 90,038 19.62%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 14.82% 17.13% 16.71% 13.46% 10.58% 8.30% 11.28% -
ROE 16.96% 33.58% 33.47% 18.68% 5.63% 4.37% 3.54% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 156.75 197.30 200.64 138.26 113.79 108.51 62.66 16.49%
EPS 23.23 33.58 33.47 18.68 12.06 9.04 7.07 21.90%
DPS 11.18 15.91 5.63 2.50 2.50 2.50 5.00 14.33%
NAPS 1.37 1.00 1.00 1.00 2.14 2.07 2.00 -6.10%
Adjusted Per Share Value based on latest NOSH - 108,030
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 94.10 88.76 65.65 33.95 23.28 22.15 12.82 39.36%
EPS 13.95 15.11 10.95 4.59 2.47 1.85 1.45 45.78%
DPS 6.71 7.16 1.84 0.61 0.51 0.51 1.02 36.84%
NAPS 0.8224 0.4499 0.3272 0.2455 0.4379 0.4226 0.4093 12.32%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 1.92 1.63 1.18 0.74 0.56 0.58 0.71 -
P/RPS 1.22 0.83 0.59 0.54 0.49 0.53 1.13 1.28%
P/EPS 8.27 4.85 3.53 3.96 4.64 6.42 10.04 -3.17%
EY 12.10 20.60 28.37 25.25 21.53 15.58 9.96 3.29%
DY 5.83 9.76 4.77 3.38 4.46 4.31 7.04 -3.09%
P/NAPS 1.40 1.63 1.18 0.74 0.26 0.28 0.36 25.37%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 22/01/14 23/01/13 18/01/12 21/01/11 20/01/10 25/02/09 22/02/08 -
Price 1.99 1.58 1.30 0.82 0.63 0.52 0.64 -
P/RPS 1.27 0.80 0.65 0.59 0.55 0.48 1.02 3.71%
P/EPS 8.57 4.71 3.88 4.39 5.22 5.75 9.05 -0.90%
EY 11.67 21.25 25.75 22.78 19.14 17.38 11.05 0.91%
DY 5.62 10.07 4.33 3.05 3.97 4.81 7.81 -5.33%
P/NAPS 1.45 1.58 1.30 0.82 0.29 0.25 0.32 28.60%

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