[HUAYANG] QoQ Annualized Quarter Result on 31-Dec-2011 [#3]

Stock
[HUAYANG] HUA YANG BHD
Announcement Date
18-Jan-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
31-Dec-2011 [#3]
Profit Trend
QoQ- 4.94%
YoY- 136.31%
Quarter Report
Latest QR
Upcoming QR
HUAYANG's Result
HUAYANG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 403,336 391,856 306,412 296,173 275,758 247,004 188,865 65.60%
PBT 90,060 89,600 72,503 71,904 68,294 61,036 34,257 90.14%
Tax -23,000 -23,720 -19,068 -18,565 -17,446 -14,988 -9,170 84.29%
NP 67,060 65,880 53,435 53,338 50,848 46,048 25,087 92.26%
-
NP to SH 67,060 65,880 52,953 53,261 50,754 45,920 25,148 91.95%
-
Tax Rate 25.54% 26.47% 26.30% 25.82% 25.55% 24.56% 26.77% -
Total Cost 336,276 325,976 252,977 242,834 224,910 200,956 163,778 61.33%
-
Net Worth 286,682 283,618 267,844 254,882 215,974 232,191 203,104 25.75%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - 21,600 - - - 7,430 -
Div Payout % - - 40.79% - - - 29.55% -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 286,682 283,618 267,844 254,882 215,974 232,191 203,104 25.75%
NOSH 147,774 143,968 144,002 144,001 107,987 107,996 99,075 30.44%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 16.63% 16.81% 17.44% 18.01% 18.44% 18.64% 13.28% -
ROE 23.39% 23.23% 19.77% 20.90% 23.50% 19.78% 12.38% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 272.94 272.18 212.78 205.67 255.36 228.72 190.63 26.95%
EPS 45.38 45.76 28.84 36.99 35.24 42.52 17.46 88.70%
DPS 0.00 0.00 15.00 0.00 0.00 0.00 7.50 -
NAPS 1.94 1.97 1.86 1.77 2.00 2.15 2.05 -3.60%
Adjusted Per Share Value based on latest NOSH - 143,962
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 91.67 89.06 69.64 67.31 62.67 56.14 42.92 65.61%
EPS 15.24 14.97 12.03 12.10 11.54 10.44 5.72 91.84%
DPS 0.00 0.00 4.91 0.00 0.00 0.00 1.69 -
NAPS 0.6516 0.6446 0.6087 0.5793 0.4909 0.5277 0.4616 25.75%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 1.82 1.70 1.45 1.18 1.01 1.19 1.21 -
P/RPS 0.67 0.62 0.68 0.57 0.40 0.52 0.63 4.17%
P/EPS 4.01 3.72 3.94 3.19 2.15 2.80 4.77 -10.89%
EY 24.93 26.92 25.36 31.34 46.53 35.73 20.98 12.15%
DY 0.00 0.00 10.34 0.00 0.00 0.00 6.20 -
P/NAPS 0.94 0.86 0.78 0.67 0.51 0.55 0.59 36.29%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 17/10/12 18/07/12 23/05/12 18/01/12 19/10/11 14/07/11 23/05/11 -
Price 1.61 1.97 1.53 1.30 1.20 1.32 1.23 -
P/RPS 0.59 0.72 0.72 0.63 0.47 0.58 0.65 -6.23%
P/EPS 3.55 4.31 4.16 3.51 2.55 3.10 4.85 -18.73%
EY 28.19 23.23 24.03 28.45 39.17 32.21 20.64 23.02%
DY 0.00 0.00 9.80 0.00 0.00 0.00 6.10 -
P/NAPS 0.83 1.00 0.82 0.73 0.60 0.61 0.60 24.07%

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