[HUAYANG] QoQ Annualized Quarter Result on 30-Sep-2012 [#2]

Stock
[HUAYANG] HUA YANG BHD
Announcement Date
17-Oct-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Sep-2012 [#2]
Profit Trend
QoQ- 1.79%
YoY- 32.13%
Quarter Report
Latest QR
Upcoming QR
HUAYANG's Result
HUAYANG's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 321,996 408,670 408,362 403,336 391,856 306,412 296,173 5.73%
PBT 66,576 95,305 96,030 90,060 89,600 72,503 71,904 -5.00%
Tax -17,300 -24,833 -24,745 -23,000 -23,720 -19,068 -18,565 -4.59%
NP 49,276 70,472 71,285 67,060 65,880 53,435 53,338 -5.14%
-
NP to SH 49,276 70,472 71,285 67,060 65,880 52,953 53,261 -5.05%
-
Tax Rate 25.99% 26.06% 25.77% 25.54% 26.47% 26.30% 25.82% -
Total Cost 272,720 338,198 337,077 336,276 325,976 252,977 242,834 8.05%
-
Net Worth 346,595 325,581 315,055 286,682 283,618 267,844 254,882 22.76%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - 25,526 12,729 - - 21,600 - -
Div Payout % - 36.22% 17.86% - - 40.79% - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 346,595 325,581 315,055 286,682 283,618 267,844 254,882 22.76%
NOSH 198,054 192,651 190,942 147,774 143,968 144,002 144,001 23.69%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 15.30% 17.24% 17.46% 16.63% 16.81% 17.44% 18.01% -
ROE 14.22% 21.64% 22.63% 23.39% 23.23% 19.77% 20.90% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 162.58 212.13 213.87 272.94 272.18 212.78 205.67 -14.51%
EPS 24.88 36.58 37.33 45.38 45.76 28.84 36.99 -23.25%
DPS 0.00 13.25 6.67 0.00 0.00 15.00 0.00 -
NAPS 1.75 1.69 1.65 1.94 1.97 1.86 1.77 -0.75%
Adjusted Per Share Value based on latest NOSH - 151,509
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 73.18 92.88 92.81 91.67 89.06 69.64 67.31 5.73%
EPS 11.20 16.02 16.20 15.24 14.97 12.03 12.10 -5.02%
DPS 0.00 5.80 2.89 0.00 0.00 4.91 0.00 -
NAPS 0.7877 0.74 0.716 0.6516 0.6446 0.6087 0.5793 22.75%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 2.79 1.81 1.63 1.82 1.70 1.45 1.18 -
P/RPS 1.72 0.85 0.76 0.67 0.62 0.68 0.57 108.95%
P/EPS 11.21 4.95 4.37 4.01 3.72 3.94 3.19 131.31%
EY 8.92 20.21 22.90 24.93 26.92 25.36 31.34 -56.76%
DY 0.00 7.32 4.09 0.00 0.00 10.34 0.00 -
P/NAPS 1.59 1.07 0.99 0.94 0.86 0.78 0.67 78.00%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 17/07/13 22/05/13 23/01/13 17/10/12 18/07/12 23/05/12 18/01/12 -
Price 3.17 2.94 1.58 1.61 1.97 1.53 1.30 -
P/RPS 1.95 1.39 0.74 0.59 0.72 0.72 0.63 112.53%
P/EPS 12.74 8.04 4.23 3.55 4.31 4.16 3.51 136.36%
EY 7.85 12.44 23.63 28.19 23.23 24.03 28.45 -57.65%
DY 0.00 4.51 4.22 0.00 0.00 9.80 0.00 -
P/NAPS 1.81 1.74 0.96 0.83 1.00 0.82 0.73 83.29%

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