[HUAYANG] QoQ Annualized Quarter Result on 30-Sep-2013 [#2]

Stock
[HUAYANG] HUA YANG BHD
Announcement Date
23-Oct-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Sep-2013 [#2]
Profit Trend
QoQ- 0.04%
YoY- -26.49%
Quarter Report
Latest QR
Upcoming QR
HUAYANG's Result
HUAYANG's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 545,880 509,893 415,509 363,488 321,996 408,670 408,362 21.41%
PBT 130,292 112,361 81,078 66,668 66,576 95,305 96,030 22.62%
Tax -34,524 -30,195 -21,942 -17,374 -17,300 -24,833 -24,745 24.93%
NP 95,768 82,166 59,136 49,294 49,276 70,472 71,285 21.81%
-
NP to SH 95,768 82,166 59,136 49,294 49,276 70,472 71,285 21.81%
-
Tax Rate 26.50% 26.87% 27.06% 26.06% 25.99% 26.06% 25.77% -
Total Cost 450,112 427,727 356,373 314,194 272,720 338,198 337,077 21.32%
-
Net Worth 411,791 388,142 361,680 342,484 346,595 325,581 315,055 19.60%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - 31,685 17,599 - - 25,526 12,729 -
Div Payout % - 38.56% 29.76% - - 36.22% 17.86% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 411,791 388,142 361,680 342,484 346,595 325,581 315,055 19.60%
NOSH 263,969 264,042 264,000 197,967 198,054 192,651 190,942 24.17%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 17.54% 16.11% 14.23% 13.56% 15.30% 17.24% 17.46% -
ROE 23.26% 21.17% 16.35% 14.39% 14.22% 21.64% 22.63% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 206.80 193.11 157.39 183.61 162.58 212.13 213.87 -2.22%
EPS 36.28 31.12 22.40 24.90 24.88 36.58 37.33 -1.88%
DPS 0.00 12.00 6.67 0.00 0.00 13.25 6.67 -
NAPS 1.56 1.47 1.37 1.73 1.75 1.69 1.65 -3.68%
Adjusted Per Share Value based on latest NOSH - 197,881
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 124.06 115.88 94.43 82.61 73.18 92.88 92.81 21.41%
EPS 21.77 18.67 13.44 11.20 11.20 16.02 16.20 21.84%
DPS 0.00 7.20 4.00 0.00 0.00 5.80 2.89 -
NAPS 0.9359 0.8821 0.822 0.7784 0.7877 0.74 0.716 19.60%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 2.25 1.78 1.92 2.99 2.79 1.81 1.63 -
P/RPS 1.09 0.92 1.22 1.63 1.72 0.85 0.76 27.26%
P/EPS 6.20 5.72 8.57 12.01 11.21 4.95 4.37 26.34%
EY 16.12 17.48 11.67 8.33 8.92 20.21 22.90 -20.91%
DY 0.00 6.74 3.47 0.00 0.00 7.32 4.09 -
P/NAPS 1.44 1.21 1.40 1.73 1.59 1.07 0.99 28.46%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 16/07/14 21/05/14 22/01/14 23/10/13 17/07/13 22/05/13 23/01/13 -
Price 2.38 1.82 1.99 2.27 3.17 2.94 1.58 -
P/RPS 1.15 0.94 1.26 1.24 1.95 1.39 0.74 34.27%
P/EPS 6.56 5.85 8.88 9.12 12.74 8.04 4.23 34.08%
EY 15.24 17.10 11.26 10.97 7.85 12.44 23.63 -25.41%
DY 0.00 6.59 3.35 0.00 0.00 4.51 4.22 -
P/NAPS 1.53 1.24 1.45 1.31 1.81 1.74 0.96 36.55%

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