[HUAYANG] YoY 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
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 408,362 296,173 162,865 101,772 98,569 48,514 57,968 38.41%
PBT 96,030 71,904 30,337 15,088 12,226 8,668 12,305 40.79%
Tax -24,745 -18,565 -7,902 -4,052 -4,038 -2,500 -3,070 41.55%
NP 71,285 53,338 22,434 11,036 8,188 6,168 9,234 40.53%
-
NP to SH 71,285 53,261 22,538 11,056 8,228 6,168 9,234 40.53%
-
Tax Rate 25.77% 25.82% 26.05% 26.86% 33.03% 28.84% 24.95% -
Total Cost 337,077 242,834 140,430 90,736 90,381 42,346 48,733 37.99%
-
Net Worth 315,055 254,882 189,424 192,669 186,179 180,038 176,298 10.15%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 12,729 - - - - - - -
Div Payout % 17.86% - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 315,055 254,882 189,424 192,669 186,179 180,038 176,298 10.15%
NOSH 190,942 144,001 96,154 90,032 89,941 90,019 89,948 13.35%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 17.46% 18.01% 13.77% 10.84% 8.31% 12.71% 15.93% -
ROE 22.63% 20.90% 11.90% 5.74% 4.42% 3.43% 5.24% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 213.87 205.67 169.38 113.04 109.59 53.89 64.45 22.10%
EPS 37.33 36.99 23.44 12.28 9.15 6.85 10.27 23.97%
DPS 6.67 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.65 1.77 1.97 2.14 2.07 2.00 1.96 -2.82%
Adjusted Per Share Value based on latest NOSH - 90,032
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 92.81 67.31 37.01 23.13 22.40 11.03 13.17 38.42%
EPS 16.20 12.10 5.12 2.51 1.87 1.40 2.10 40.52%
DPS 2.89 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.716 0.5793 0.4305 0.4379 0.4231 0.4092 0.4007 10.14%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 1.63 1.18 0.74 0.56 0.58 0.71 0.71 -
P/RPS 0.76 0.57 0.44 0.50 0.53 1.32 1.10 -5.97%
P/EPS 4.37 3.19 3.16 4.56 6.34 10.36 6.92 -7.36%
EY 22.90 31.34 31.68 21.93 15.77 9.65 14.46 7.95%
DY 4.09 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 0.67 0.38 0.26 0.28 0.36 0.36 18.34%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 23/01/13 18/01/12 21/01/11 20/01/10 25/02/09 22/02/08 13/02/07 -
Price 1.58 1.30 0.82 0.63 0.52 0.64 0.70 -
P/RPS 0.74 0.63 0.48 0.56 0.47 1.19 1.09 -6.24%
P/EPS 4.23 3.51 3.50 5.13 5.68 9.34 6.82 -7.64%
EY 23.63 28.45 28.59 19.49 17.59 10.71 14.67 8.26%
DY 4.22 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 0.73 0.42 0.29 0.25 0.32 0.36 17.74%

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