[HUAYANG] YoY Annualized Quarter Result on 30-Jun-2008 [#1]

Stock
[HUAYANG] HUA YANG BHD
Announcement Date
25-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
30-Jun-2008 [#1]
Profit Trend
QoQ- 7.32%
YoY- 338.81%
Quarter Report
Latest QR
Upcoming QR
HUAYANG's Result
HUAYANG's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 247,004 148,864 100,664 80,364 32,932 75,752 97,064 16.83%
PBT 61,036 26,980 14,816 9,896 2,512 17,180 18,132 22.40%
Tax -14,988 -7,400 -3,640 -2,908 -904 -4,920 -3,904 25.12%
NP 46,048 19,580 11,176 6,988 1,608 12,260 14,228 21.61%
-
NP to SH 45,920 19,640 11,216 7,056 1,608 12,260 14,228 21.55%
-
Tax Rate 24.56% 27.43% 24.57% 29.39% 35.99% 28.64% 21.53% -
Total Cost 200,956 129,284 89,488 73,376 31,324 63,492 82,836 15.90%
-
Net Worth 232,191 202,335 188,730 183,599 177,773 176,170 153,086 7.18%
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 232,191 202,335 188,730 183,599 177,773 176,170 153,086 7.18%
NOSH 107,996 89,926 89,871 89,999 89,333 89,882 90,050 3.07%
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 18.64% 13.15% 11.10% 8.70% 4.88% 16.18% 14.66% -
ROE 19.78% 9.71% 5.94% 3.84% 0.90% 6.96% 9.29% -
Per Share
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 228.72 165.54 112.01 89.29 36.86 84.28 107.79 13.35%
EPS 42.52 21.84 12.48 7.84 1.80 13.64 15.80 17.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.15 2.25 2.10 2.04 1.99 1.96 1.70 3.98%
Adjusted Per Share Value based on latest NOSH - 89,999
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 56.14 33.83 22.88 18.26 7.48 17.22 22.06 16.83%
EPS 10.44 4.46 2.55 1.60 0.37 2.79 3.23 21.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5277 0.4599 0.4289 0.4173 0.404 0.4004 0.3479 7.18%
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 -
Price 1.19 0.64 0.57 0.75 0.78 0.68 0.74 -
P/RPS 0.52 0.39 0.51 0.84 2.12 0.81 0.69 -4.60%
P/EPS 2.80 2.93 4.57 9.57 43.33 4.99 4.68 -8.20%
EY 35.73 34.13 21.89 10.45 2.31 20.06 21.35 8.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.28 0.27 0.37 0.39 0.35 0.44 3.78%
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 14/07/11 16/07/10 22/07/09 25/08/08 03/09/07 28/08/06 03/08/05 -
Price 1.32 0.68 0.56 0.56 0.84 0.75 0.71 -
P/RPS 0.58 0.41 0.50 0.63 2.28 0.89 0.66 -2.12%
P/EPS 3.10 3.11 4.49 7.14 46.67 5.50 4.49 -5.98%
EY 32.21 32.12 22.29 14.00 2.14 18.19 22.25 6.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.30 0.27 0.27 0.42 0.38 0.42 6.41%

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