[HUAYANG] YoY Annualized Quarter Result on 30-Sep-2009 [#2]

Stock
[HUAYANG] HUA YANG BHD
Announcement Date
18-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Sep-2009 [#2]
Profit Trend
QoQ- -1.09%
YoY- 35.13%
Quarter Report
Latest QR
Upcoming QR
HUAYANG's Result
HUAYANG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 403,336 275,758 145,690 98,118 96,230 43,032 58,790 37.80%
PBT 90,060 68,294 25,662 15,146 11,166 6,174 13,760 36.72%
Tax -23,000 -17,446 -7,298 -4,084 -3,014 -1,656 -3,212 38.79%
NP 67,060 50,848 18,364 11,062 8,152 4,518 10,548 36.06%
-
NP to SH 67,060 50,754 18,448 11,094 8,210 4,518 10,548 36.06%
-
Tax Rate 25.54% 25.55% 28.44% 26.96% 26.99% 26.82% 23.34% -
Total Cost 336,276 224,910 127,326 87,056 88,078 38,514 48,242 38.17%
-
Net Worth 286,682 215,974 90,156 190,002 184,544 177,300 174,599 8.60%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 286,682 215,974 90,156 190,002 184,544 177,300 174,599 8.60%
NOSH 147,774 107,987 90,156 90,048 90,021 90,000 89,999 8.60%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 16.63% 18.44% 12.60% 11.27% 8.47% 10.50% 17.94% -
ROE 23.39% 23.50% 20.46% 5.84% 4.45% 2.55% 6.04% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 272.94 255.36 161.60 108.96 106.90 47.81 65.32 26.88%
EPS 45.38 35.24 17.08 12.32 9.12 5.02 11.72 25.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.94 2.00 1.00 2.11 2.05 1.97 1.94 0.00%
Adjusted Per Share Value based on latest NOSH - 89,901
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 91.67 62.67 33.11 22.30 21.87 9.78 13.36 37.80%
EPS 15.24 11.54 4.19 2.52 1.87 1.03 2.40 36.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6516 0.4909 0.2049 0.4318 0.4194 0.403 0.3968 8.60%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 1.82 1.01 0.88 0.58 0.39 0.75 0.69 -
P/RPS 0.67 0.40 0.54 0.53 0.36 1.57 1.06 -7.35%
P/EPS 4.01 2.15 4.30 4.71 4.28 14.94 5.89 -6.20%
EY 24.93 46.53 23.25 21.24 23.38 6.69 16.99 6.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 0.51 0.88 0.27 0.19 0.38 0.36 17.32%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 17/10/12 19/10/11 20/10/10 18/11/09 17/11/08 26/11/07 06/12/06 -
Price 1.61 1.20 0.70 0.57 0.60 0.75 0.70 -
P/RPS 0.59 0.47 0.43 0.52 0.56 1.57 1.07 -9.43%
P/EPS 3.55 2.55 3.42 4.63 6.58 14.94 5.97 -8.29%
EY 28.19 39.17 29.23 21.61 15.20 6.69 16.74 9.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.60 0.70 0.27 0.29 0.38 0.36 14.92%

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