[HUAYANG] QoQ Annualized Quarter 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- -0.34%
YoY- 34.37%
Quarter Report
Latest QR
Upcoming QR
HUAYANG's Result
HUAYANG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 145,690 148,864 103,542 101,772 98,118 100,664 100,043 28.44%
PBT 25,662 26,980 15,775 15,088 15,146 14,816 12,551 61.02%
Tax -7,298 -7,400 -4,216 -4,052 -4,084 -3,640 -3,846 53.21%
NP 18,364 19,580 11,559 11,036 11,062 11,176 8,705 64.41%
-
NP to SH 18,448 19,640 11,568 11,056 11,094 11,216 8,736 64.52%
-
Tax Rate 28.44% 27.43% 26.73% 26.86% 26.96% 24.57% 30.64% -
Total Cost 127,326 129,284 91,983 90,736 87,056 89,488 91,338 24.76%
-
Net Worth 90,156 202,335 198,068 192,669 190,002 188,730 186,386 -38.35%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - 2,700 - - - 2,251 -
Div Payout % - - 23.35% - - - 25.77% -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 90,156 202,335 198,068 192,669 190,002 188,730 186,386 -38.35%
NOSH 90,156 89,926 90,031 90,032 90,048 89,871 90,041 0.08%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 12.60% 13.15% 11.16% 10.84% 11.27% 11.10% 8.70% -
ROE 20.46% 9.71% 5.84% 5.74% 5.84% 5.94% 4.69% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 161.60 165.54 115.01 113.04 108.96 112.01 111.11 28.33%
EPS 17.08 21.84 12.85 12.28 12.32 12.48 9.71 45.66%
DPS 0.00 0.00 3.00 0.00 0.00 0.00 2.50 -
NAPS 1.00 2.25 2.20 2.14 2.11 2.10 2.07 -38.40%
Adjusted Per Share Value based on latest NOSH - 90,032
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 33.11 33.83 23.53 23.13 22.30 22.88 22.74 28.43%
EPS 4.19 4.46 2.63 2.51 2.52 2.55 1.99 64.20%
DPS 0.00 0.00 0.61 0.00 0.00 0.00 0.51 -
NAPS 0.2049 0.4599 0.4502 0.4379 0.4318 0.4289 0.4236 -38.35%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.88 0.64 0.65 0.56 0.58 0.57 0.51 -
P/RPS 0.54 0.39 0.57 0.50 0.53 0.51 0.46 11.27%
P/EPS 4.30 2.93 5.06 4.56 4.71 4.57 5.26 -12.56%
EY 23.25 34.13 19.77 21.93 21.24 21.89 19.02 14.31%
DY 0.00 0.00 4.62 0.00 0.00 0.00 4.90 -
P/NAPS 0.88 0.28 0.30 0.26 0.27 0.27 0.25 131.22%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 20/10/10 16/07/10 21/05/10 20/01/10 18/11/09 22/07/09 27/05/09 -
Price 0.70 0.68 0.61 0.63 0.57 0.56 0.60 -
P/RPS 0.43 0.41 0.53 0.56 0.52 0.50 0.54 -14.07%
P/EPS 3.42 3.11 4.75 5.13 4.63 4.49 6.18 -32.57%
EY 29.23 32.12 21.06 19.49 21.61 22.29 16.17 48.33%
DY 0.00 0.00 4.92 0.00 0.00 0.00 4.17 -
P/NAPS 0.70 0.30 0.28 0.29 0.27 0.27 0.29 79.84%

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