[HUAYANG] YoY TTM Result on 31-Mar-2008 [#4]

Stock

[HUAYANG] HUA YANG BHD

Announcement Date

23-May-2008

Admission Sponsor

Sponsor

Financial Year

31-Mar-2008

Quarter

31-Mar-2008 [#4]

Profit Trend

QoQ- 3.28%

YoY- -24.11%

Quarter Report

4th Qtr ended 31 3 08(Bursa).xls

Latest QR

Upcoming QR

HUAYANG's Result

HUAYANG's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
TTM Result
Revenue	188,865	103,542	100,043	59,933	63,504	101,628	106,598	9.99%
YoY %	82.40%	3.50%	66.92%	-5.62%	-37.51%	-4.66%	-	-
Horiz. %	177.17%	97.13%	93.85%	56.22%	59.57%	95.34%	100.00%	-
PBT	34,501	15,774	12,552	8,814	12,490	24,952	25,014	5.50%
YoY %	118.72%	25.67%	42.41%	-29.43%	-49.94%	-0.25%	-	-
Horiz. %	137.93%	63.06%	50.18%	35.24%	49.93%	99.75%	100.00%	-
Tax	-9,413	-4,216	-3,846	-2,240	-3,827	-6,889	-6,162	7.31%
YoY %	-123.27%	-9.62%	-71.70%	41.47%	44.45%	-11.80%	-	-
Horiz. %	152.76%	68.42%	62.41%	36.35%	62.11%	111.80%	100.00%	-
NP	25,088	11,558	8,706	6,574	8,663	18,063	18,852	4.87%
YoY %	117.06%	32.76%	32.43%	-24.11%	-52.04%	-4.19%	-	-
Horiz. %	133.08%	61.31%	46.18%	34.87%	45.95%	95.81%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	25,149	11,567	8,737	6,576	8,665	18,063	18,852	4.91%
YoY %	117.42%	32.39%	32.86%	-24.11%	-52.03%	-4.19%	-	-
Horiz. %	133.40%	61.36%	46.35%	34.88%	45.96%	95.81%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	27.28%	26.73%	30.64%	25.41%	30.64%	27.61%	24.63%	-
YoY %	2.06%	-12.76%	20.58%	-17.07%	10.97%	12.10%	-	-
Horiz. %	110.76%	108.53%	124.40%	103.17%	124.40%	112.10%	100.00%	-
Total Cost	163,777	91,984	91,337	53,359	54,841	83,565	87,746	10.95%
YoY %	78.05%	0.71%	71.17%	-2.70%	-34.37%	-4.76%	-	-
Horiz. %	186.65%	104.83%	104.09%	60.81%	62.50%	95.24%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	215,979	197,279	179,852	180,086	179,401	172,704	149,275	6.34%
YoY %	9.48%	9.69%	-0.13%	0.38%	3.88%	15.70%	-	-
Horiz. %	144.69%	132.16%	120.48%	120.64%	120.18%	115.70%	100.00%	-

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Dividend
Div	8,099	2,702	2,248	2,251	4,507	7,645	-	-
YoY %	199.74%	20.20%	-0.13%	-50.06%	-41.05%	0.00%	-	-
Horiz. %	105.94%	35.34%	29.40%	29.44%	58.95%	100.00%	-	-
Div Payout %	32.20%	23.36%	25.73%	34.23%	52.02%	42.33%	-	-
YoY %	37.84%	-9.21%	-24.83%	-34.20%	22.89%	0.00%	-	-
Horiz. %	76.07%	55.19%	60.78%	80.86%	122.89%	100.00%	-	-

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Equity
Net Worth	215,979	197,279	179,852	180,086	179,401	172,704	149,275	6.34%
YoY %	9.48%	9.69%	-0.13%	0.38%	3.88%	15.70%	-	-
Horiz. %	144.69%	132.16%	120.48%	120.64%	120.18%	115.70%	100.00%	-
NOSH	107,989	90,082	89,926	90,043	90,151	89,950	89,925	3.09%
YoY %	19.88%	0.17%	-0.13%	-0.12%	0.22%	0.03%	-	-
Horiz. %	120.09%	100.17%	100.00%	100.13%	100.25%	100.03%	100.00%	-

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Ratio Analysis
NP Margin	13.28%	11.16%	8.70%	10.97%	13.64%	17.77%	17.69%	-
YoY %	19.00%	28.28%	-20.69%	-19.57%	-23.24%	0.45%	-	-
Horiz. %	75.07%	63.09%	49.18%	62.01%	77.11%	100.45%	100.00%	-
ROE	11.64%	5.86%	4.86%	3.65%	4.83%	10.46%	12.63%	-
YoY %	98.63%	20.58%	33.15%	-24.43%	-53.82%	-17.18%	-	-
Horiz. %	92.16%	46.40%	38.48%	28.90%	38.24%	82.82%	100.00%	-

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Per Share
RPS	174.89	114.94	111.25	66.56	70.44	112.98	118.54	6.69%
YoY %	52.16%	3.32%	67.14%	-5.51%	-37.65%	-4.69%	-	-
Horiz. %	147.54%	96.96%	93.85%	56.15%	59.42%	95.31%	100.00%	-
EPS	23.29	12.84	9.72	7.30	9.61	20.08	20.96	1.77%
YoY %	81.39%	32.10%	33.15%	-24.04%	-52.14%	-4.20%	-	-
Horiz. %	111.12%	61.26%	46.37%	34.83%	45.85%	95.80%	100.00%	-
DPS	7.50	3.00	2.50	2.50	5.00	8.50	0.00	-
YoY %	150.00%	20.00%	0.00%	-50.00%	-41.18%	0.00%	-	-
Horiz. %	88.24%	35.29%	29.41%	29.41%	58.82%	100.00%	-	-
NAPS	2.00	2.19	2.00	2.00	1.99	1.92	1.66	3.15%
YoY %	-8.68%	9.50%	0.00%	0.50%	3.65%	15.66%	-	-
Horiz. %	120.48%	131.93%	120.48%	120.48%	119.88%	115.66%	100.00%	-

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Adjusted Per Share Value based on latest NOSH - 90,043
RPS	42.92	23.53	22.74	13.62	14.43	23.10	24.23	9.99%
YoY %	82.41%	3.47%	66.96%	-5.61%	-37.53%	-4.66%	-	-
Horiz. %	177.14%	97.11%	93.85%	56.21%	59.55%	95.34%	100.00%	-
EPS	5.72	2.63	1.99	1.49	1.97	4.11	4.28	4.95%
YoY %	117.49%	32.16%	33.56%	-24.37%	-52.07%	-3.97%	-	-
Horiz. %	133.64%	61.45%	46.50%	34.81%	46.03%	96.03%	100.00%	-
DPS	1.84	0.61	0.51	0.51	1.02	1.74	0.00	-
YoY %	201.64%	19.61%	0.00%	-50.00%	-41.38%	0.00%	-	-
Horiz. %	105.75%	35.06%	29.31%	29.31%	58.62%	100.00%	-	-
NAPS	0.4909	0.4484	0.4088	0.4093	0.4077	0.3925	0.3393	6.34%
YoY %	9.48%	9.69%	-0.12%	0.39%	3.87%	15.68%	-	-
Horiz. %	144.68%	132.15%	120.48%	120.63%	120.16%	115.68%	100.00%	-

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/11	31/03/10	31/03/09	31/03/08	30/03/07	31/03/06	31/03/05	-
Price	1.21	0.65	0.51	0.60	0.76	0.70	0.76	-
P/RPS	0.69	0.57	0.46	0.90	1.08	0.62	0.64	1.26%
YoY %	21.05%	23.91%	-48.89%	-16.67%	74.19%	-3.12%	-	-
Horiz. %	107.81%	89.06%	71.88%	140.62%	168.75%	96.88%	100.00%	-
P/EPS	5.20	5.06	5.25	8.22	7.91	3.49	3.63	6.17%
YoY %	2.77%	-3.62%	-36.13%	3.92%	126.65%	-3.86%	-	-
Horiz. %	143.25%	139.39%	144.63%	226.45%	217.91%	96.14%	100.00%	-
EY	19.25	19.75	19.05	12.17	12.65	28.69	27.58	-5.81%
YoY %	-2.53%	3.67%	56.53%	-3.79%	-55.91%	4.02%	-	-
Horiz. %	69.80%	71.61%	69.07%	44.13%	45.87%	104.02%	100.00%	-
DY	6.20	4.62	4.90	4.17	6.58	12.14	0.00	-
YoY %	34.20%	-5.71%	17.51%	-36.63%	-45.80%	0.00%	-	-
Horiz. %	51.07%	38.06%	40.36%	34.35%	54.20%	100.00%	-	-
P/NAPS	0.61	0.30	0.26	0.30	0.38	0.36	0.46	4.81%
YoY %	103.33%	15.38%	-13.33%	-21.05%	5.56%	-21.74%	-	-
Horiz. %	132.61%	65.22%	56.52%	65.22%	82.61%	78.26%	100.00%	-

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Price Multiplier on Announcement Date
Date	23/05/11	21/05/10	27/05/09	23/05/08	23/05/07	26/05/06	26/05/05	-
Price	1.23	0.61	0.60	0.58	0.75	0.71	0.75	-
P/RPS	0.70	0.53	0.54	0.87	1.06	0.63	0.63	1.77%
YoY %	32.08%	-1.85%	-37.93%	-17.92%	68.25%	0.00%	-	-
Horiz. %	111.11%	84.13%	85.71%	138.10%	168.25%	100.00%	100.00%	-
P/EPS	5.28	4.75	6.18	7.94	7.80	3.54	3.58	6.68%
YoY %	11.16%	-23.14%	-22.17%	1.79%	120.34%	-1.12%	-	-
Horiz. %	147.49%	132.68%	172.63%	221.79%	217.88%	98.88%	100.00%	-
EY	18.93	21.05	16.19	12.59	12.82	28.28	27.95	-6.28%
YoY %	-10.07%	30.02%	28.59%	-1.79%	-54.67%	1.18%	-	-
Horiz. %	67.73%	75.31%	57.92%	45.04%	45.87%	101.18%	100.00%	-
DY	6.10	4.92	4.17	4.31	6.67	11.97	0.00	-
YoY %	23.98%	17.99%	-3.25%	-35.38%	-44.28%	0.00%	-	-
Horiz. %	50.96%	41.10%	34.84%	36.01%	55.72%	100.00%	-	-
P/NAPS	0.62	0.28	0.30	0.29	0.38	0.37	0.45	5.48%
YoY %	121.43%	-6.67%	3.45%	-23.68%	2.70%	-17.78%	-	-
Horiz. %	137.78%	62.22%	66.67%	64.44%	84.44%	82.22%	100.00%	-

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

Featured Posts

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 28 June 2024

MQ Trader

MQ Trading Signals

No trading signals available.

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

PTRANS

PERAK TRANSIT BERHAD

1000

MPI

MALAYSIAN PACIFIC INDUSTRIES

921

HLIND

HONG LEONG INDUSTRIES BHD

908

JCY

JCY INTERNATIONAL BERHAD

413

GENTING

GENTING BHD

372

KIPREIT

KIP REAL ESTATE INVESTMENT TRUST

333

YTLPOWR

YTL POWER INTERNATIONAL BHD

293

UCHITEC

UCHI TECHNOLOGIES BHD

281

MAYBANK

MALAYAN BANKING BHD

236

DNEX

DAGANG NEXCHANGE BERHAD

228

Daily Stocks

INIX-OR

0.02

0.00

141,839,900

EDUSPEC-OR

0.005

0.00

75,002,700

E&O-LR

0.055

+0.01

56,261,700

INGENIEU

0.055

+0.005

36,500,700

BSLCORP-OR

0.005

0.00

12,469,600

MAXLAND-WB

0.035

+0.03

10,181,100

HIAPTEK

0.445

+0.02

9,349,500

SNS

0.745

-0.01

7,119,100

ICONIC-OR

0.005

0.00

6,870,400

YGL

0.26

+0.015

4,834,700

More active Stocks

NESTLE

121.90

+0.40

200

AJI

15.68

+0.18

2,100

UTDPLT

24.66

+0.16

300

MSM

2.46

+0.13

263,600

PANAMY

20.30

+0.12

2,300

TOYOVEN

1.51

+0.10

199,500

HUMEIND

3.44

+0.09

141,600

CRESBLD

0.74

+0.05

314,000

KSENG

6.13

+0.05

35,300

HAPSENG

4.42

+0.05

1,100

More gainer Stocks

NIKKEI-HD

0.93

-0.26

50,000

NOTION

1.84

-0.21

2,709,000

NOTION-WD

1.59

-0.18

78,500

SUPERLN

1.13

-0.17

1,190,800

INARI-C2Q

0.115

-0.135

10,000

KUAISHO-C17

0.08

-0.12

58,800

TENAGA

13.68

-0.10

83,800

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More