[HUAYANG] YoY TTM Result on 31-Mar-2010 [#4]

Stock
[HUAYANG] HUA YANG BHD
Announcement Date
21-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Mar-2010 [#4]
Profit Trend
QoQ- 6.55%
YoY- 32.39%
Quarter Report
Latest QR
Upcoming QR
HUAYANG's Result
HUAYANG's Financial Summary
View:
Show?
TTM Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 408,670 306,412 188,865 103,542 100,043 59,933 63,504 36.34%
PBT 95,305 72,503 34,501 15,774 12,552 8,814 12,490 40.26%
Tax -24,833 -19,068 -9,413 -4,216 -3,846 -2,240 -3,827 36.53%
NP 70,472 53,435 25,088 11,558 8,706 6,574 8,663 41.77%
-
NP to SH 70,472 52,953 25,149 11,567 8,737 6,576 8,665 41.76%
-
Tax Rate 26.06% 26.30% 27.28% 26.73% 30.64% 25.41% 30.64% -
Total Cost 338,198 252,977 163,777 91,984 91,337 53,359 54,841 35.38%
-
Net Worth 334,616 144,004 215,979 197,279 179,852 180,086 179,401 10.93%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div 26,232 21,600 8,099 2,702 2,248 2,251 4,507 34.08%
Div Payout % 37.22% 40.79% 32.20% 23.36% 25.73% 34.23% 52.02% -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 334,616 144,004 215,979 197,279 179,852 180,086 179,401 10.93%
NOSH 197,997 144,004 107,989 90,082 89,926 90,043 90,151 13.99%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 17.24% 17.44% 13.28% 11.16% 8.70% 10.97% 13.64% -
ROE 21.06% 36.77% 11.64% 5.86% 4.86% 3.65% 4.83% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 206.40 212.78 174.89 114.94 111.25 66.56 70.44 19.60%
EPS 35.59 36.77 23.29 12.84 9.72 7.30 9.61 24.36%
DPS 13.25 15.00 7.50 3.00 2.50 2.50 5.00 17.61%
NAPS 1.69 1.00 2.00 2.19 2.00 2.00 1.99 -2.68%
Adjusted Per Share Value based on latest NOSH - 90,082
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 92.88 69.64 42.92 23.53 22.74 13.62 14.43 36.34%
EPS 16.02 12.03 5.72 2.63 1.99 1.49 1.97 41.76%
DPS 5.96 4.91 1.84 0.61 0.51 0.51 1.02 34.17%
NAPS 0.7605 0.3273 0.4909 0.4484 0.4088 0.4093 0.4077 10.93%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 1.81 1.45 1.21 0.65 0.51 0.60 0.76 -
P/RPS 0.88 0.68 0.69 0.57 0.46 0.90 1.08 -3.35%
P/EPS 5.09 3.94 5.20 5.06 5.25 8.22 7.91 -7.07%
EY 19.66 25.36 19.25 19.75 19.05 12.17 12.65 7.61%
DY 7.32 10.34 6.20 4.62 4.90 4.17 6.58 1.79%
P/NAPS 1.07 1.45 0.61 0.30 0.26 0.30 0.38 18.81%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 22/05/13 23/05/12 23/05/11 21/05/10 27/05/09 23/05/08 23/05/07 -
Price 2.94 1.53 1.23 0.61 0.60 0.58 0.75 -
P/RPS 1.42 0.72 0.70 0.53 0.54 0.87 1.06 4.98%
P/EPS 8.26 4.16 5.28 4.75 6.18 7.94 7.80 0.95%
EY 12.11 24.03 18.93 21.05 16.19 12.59 12.82 -0.94%
DY 4.51 9.80 6.10 4.92 4.17 4.31 6.67 -6.30%
P/NAPS 1.74 1.53 0.62 0.28 0.30 0.29 0.38 28.83%

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