[HUAYANG] YoY TTM Result on 30-Jun-2010 [#1]

Stock
[HUAYANG] HUA YANG BHD
Announcement Date
16-Jul-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
30-Jun-2010 [#1]
Profit Trend
QoQ- 18.21%
YoY- 39.85%
Quarter Report
Latest QR
Upcoming QR
HUAYANG's Result
HUAYANG's Financial Summary
View:
Show?
TTM Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 391,205 342,625 213,400 115,592 105,118 71,791 52,799 39.58%
PBT 89,549 79,644 43,015 18,815 13,782 10,660 8,823 47.09%
Tax -23,228 -21,251 -11,310 -5,156 -4,029 -2,741 -2,823 42.04%
NP 66,321 58,393 31,705 13,659 9,753 7,919 6,000 49.19%
-
NP to SH 66,321 57,943 31,719 13,673 9,777 7,936 6,004 49.17%
-
Tax Rate 25.94% 26.68% 26.29% 27.40% 29.23% 25.71% 32.00% -
Total Cost 324,884 284,232 181,695 101,933 95,365 63,872 46,799 38.07%
-
Net Worth 346,595 143,968 215,992 202,335 188,730 183,599 177,773 11.75%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div 26,232 21,600 8,099 2,702 2,248 2,251 4,507 34.08%
Div Payout % 39.55% 37.28% 25.53% 19.76% 22.99% 28.37% 75.08% -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 346,595 143,968 215,992 202,335 188,730 183,599 177,773 11.75%
NOSH 198,054 143,968 107,996 89,926 89,871 89,999 89,333 14.17%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 16.95% 17.04% 14.86% 11.82% 9.28% 11.03% 11.36% -
ROE 19.13% 40.25% 14.69% 6.76% 5.18% 4.32% 3.38% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 197.52 237.99 197.60 128.54 116.96 79.77 59.10 22.25%
EPS 33.49 40.25 29.37 15.20 10.88 8.82 6.72 30.66%
DPS 13.25 15.00 7.50 3.00 2.50 2.50 5.00 17.61%
NAPS 1.75 1.00 2.00 2.25 2.10 2.04 1.99 -2.11%
Adjusted Per Share Value based on latest NOSH - 89,926
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 88.91 77.87 48.50 26.27 23.89 16.32 12.00 39.58%
EPS 15.07 13.17 7.21 3.11 2.22 1.80 1.36 49.25%
DPS 5.96 4.91 1.84 0.61 0.51 0.51 1.02 34.17%
NAPS 0.7877 0.3272 0.4909 0.4599 0.4289 0.4173 0.404 11.75%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 2.79 1.70 1.19 0.64 0.57 0.75 0.78 -
P/RPS 1.41 0.71 0.60 0.50 0.49 0.94 1.32 1.10%
P/EPS 8.33 4.22 4.05 4.21 5.24 8.51 11.61 -5.37%
EY 12.00 23.67 24.68 23.76 19.09 11.76 8.62 5.66%
DY 4.75 8.83 6.30 4.69 4.39 3.33 6.41 -4.86%
P/NAPS 1.59 1.70 0.60 0.28 0.27 0.37 0.39 26.36%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 17/07/13 18/07/12 14/07/11 16/07/10 22/07/09 25/08/08 03/09/07 -
Price 3.17 1.97 1.32 0.68 0.56 0.56 0.84 -
P/RPS 1.60 0.83 0.67 0.53 0.48 0.70 1.42 2.00%
P/EPS 9.47 4.89 4.49 4.47 5.15 6.35 12.50 -4.51%
EY 10.56 20.43 22.25 22.36 19.43 15.75 8.00 4.73%
DY 4.18 7.62 5.68 4.41 4.46 4.46 5.95 -5.70%
P/NAPS 1.81 1.97 0.66 0.30 0.27 0.27 0.42 27.53%

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