[HUAYANG] YoY Cumulative Quarter Result on 31-Dec-2008 [#3]

Stock
[HUAYANG] HUA YANG BHD
Announcement Date
25-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Dec-2008 [#3]
Profit Trend
QoQ- 50.33%
YoY- 33.4%
Quarter Report
Latest QR
Upcoming QR
HUAYANG's Result
HUAYANG's Financial Summary
View:
Show?
Cumulative Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 222,130 122,149 76,329 73,927 36,386 43,476 76,589 19.40%
PBT 53,928 22,753 11,316 9,170 6,501 9,229 19,491 18.47%
Tax -13,924 -5,927 -3,039 -3,029 -1,875 -2,303 -5,092 18.24%
NP 40,004 16,826 8,277 6,141 4,626 6,926 14,399 18.55%
-
NP to SH 39,946 16,904 8,292 6,171 4,626 6,926 14,399 18.52%
-
Tax Rate 25.82% 26.05% 26.86% 33.03% 28.84% 24.95% 26.12% -
Total Cost 182,126 105,323 68,052 67,786 31,760 36,550 62,190 19.60%
-
Net Worth 254,882 189,424 192,669 186,179 180,038 176,298 170,988 6.87%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div - - - - - - 2,699 -
Div Payout % - - - - - - 18.75% -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 254,882 189,424 192,669 186,179 180,038 176,298 170,988 6.87%
NOSH 144,001 96,154 90,032 89,941 90,019 89,948 89,993 8.14%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 18.01% 13.77% 10.84% 8.31% 12.71% 15.93% 18.80% -
ROE 15.67% 8.92% 4.30% 3.31% 2.57% 3.93% 8.42% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 154.26 127.03 84.78 82.19 40.42 48.33 85.10 10.41%
EPS 27.74 17.58 9.21 6.86 5.14 7.70 16.00 9.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.00 -
NAPS 1.77 1.97 2.14 2.07 2.00 1.96 1.90 -1.17%
Adjusted Per Share Value based on latest NOSH - 89,826
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 50.48 27.76 17.35 16.80 8.27 9.88 17.41 19.40%
EPS 9.08 3.84 1.88 1.40 1.05 1.57 3.27 18.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.61 -
NAPS 0.5793 0.4305 0.4379 0.4231 0.4092 0.4007 0.3886 6.87%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 1.18 0.74 0.56 0.58 0.71 0.71 0.67 -
P/RPS 0.76 0.58 0.66 0.71 1.76 1.47 0.79 -0.64%
P/EPS 4.25 4.21 6.08 8.45 13.82 9.22 4.19 0.23%
EY 23.51 23.76 16.45 11.83 7.24 10.85 23.88 -0.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.48 -
P/NAPS 0.67 0.38 0.26 0.28 0.36 0.36 0.35 11.42%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 18/01/12 21/01/11 20/01/10 25/02/09 22/02/08 13/02/07 20/02/06 -
Price 1.30 0.82 0.63 0.52 0.64 0.70 0.68 -
P/RPS 0.84 0.65 0.74 0.63 1.58 1.45 0.80 0.81%
P/EPS 4.69 4.66 6.84 7.58 12.45 9.09 4.25 1.65%
EY 21.34 21.44 14.62 13.19 8.03 11.00 23.53 -1.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.41 -
P/NAPS 0.73 0.42 0.29 0.25 0.32 0.36 0.36 12.49%

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