[HUAYANG] YoY Annualized Quarter Result on 31-Mar-2009 [#4]

Stock
[HUAYANG] HUA YANG BHD
Announcement Date
27-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Mar-2009 [#4]
Profit Trend
QoQ- 6.17%
YoY- 32.87%
Quarter Report
Latest QR
Upcoming QR
HUAYANG's Result
HUAYANG's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 306,412 188,865 103,542 100,043 59,933 63,504 101,628 20.17%
PBT 72,503 34,257 15,775 12,551 8,815 12,490 24,952 19.43%
Tax -19,068 -9,170 -4,216 -3,846 -2,240 -3,827 -6,889 18.47%
NP 53,435 25,087 11,559 8,705 6,575 8,663 18,063 19.79%
-
NP to SH 52,953 25,148 11,568 8,736 6,575 8,665 18,063 19.61%
-
Tax Rate 26.30% 26.77% 26.73% 30.64% 25.41% 30.64% 27.61% -
Total Cost 252,977 163,778 91,983 91,338 53,358 54,841 83,565 20.25%
-
Net Worth 267,844 203,104 198,068 186,386 177,352 178,179 172,771 7.57%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div 21,600 7,430 2,700 2,251 2,250 - 7,648 18.87%
Div Payout % 40.79% 29.55% 23.35% 25.77% 34.23% - 42.34% -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 267,844 203,104 198,068 186,386 177,352 178,179 172,771 7.57%
NOSH 144,002 99,075 90,031 90,041 90,026 89,989 89,985 8.14%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 17.44% 13.28% 11.16% 8.70% 10.97% 13.64% 17.77% -
ROE 19.77% 12.38% 5.84% 4.69% 3.71% 4.86% 10.45% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 212.78 190.63 115.01 111.11 66.57 70.57 112.94 11.12%
EPS 28.84 17.46 12.85 9.71 7.31 9.63 20.07 6.22%
DPS 15.00 7.50 3.00 2.50 2.50 0.00 8.50 9.91%
NAPS 1.86 2.05 2.20 2.07 1.97 1.98 1.92 -0.52%
Adjusted Per Share Value based on latest NOSH - 89,926
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 69.64 42.92 23.53 22.74 13.62 14.43 23.10 20.17%
EPS 12.03 5.72 2.63 1.99 1.49 1.97 4.11 19.58%
DPS 4.91 1.69 0.61 0.51 0.51 0.00 1.74 18.85%
NAPS 0.6087 0.4616 0.4502 0.4236 0.4031 0.405 0.3927 7.57%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 1.45 1.21 0.65 0.51 0.60 0.76 0.70 -
P/RPS 0.68 0.63 0.57 0.46 0.90 1.08 0.62 1.55%
P/EPS 3.94 4.77 5.06 5.26 8.22 7.89 3.49 2.04%
EY 25.36 20.98 19.77 19.02 12.17 12.67 28.68 -2.02%
DY 10.34 6.20 4.62 4.90 4.17 0.00 12.14 -2.63%
P/NAPS 0.78 0.59 0.30 0.25 0.30 0.38 0.36 13.74%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 23/05/12 23/05/11 21/05/10 27/05/09 23/05/08 23/05/07 26/05/06 -
Price 1.53 1.23 0.61 0.60 0.58 0.75 0.71 -
P/RPS 0.72 0.65 0.53 0.54 0.87 1.06 0.63 2.24%
P/EPS 4.16 4.85 4.75 6.18 7.94 7.79 3.54 2.72%
EY 24.03 20.64 21.06 16.17 12.59 12.84 28.27 -2.66%
DY 9.80 6.10 4.92 4.17 4.31 0.00 11.97 -3.27%
P/NAPS 0.82 0.60 0.28 0.29 0.29 0.38 0.37 14.16%

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