[HUAYANG] QoQ Cumulative Quarter Result on 31-Dec-2012 [#3]

Stock
[HUAYANG] HUA YANG BHD
Announcement Date
23-Jan-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Dec-2012 [#3]
Profit Trend
QoQ- 59.45%
YoY- 33.84%
Quarter Report
Latest QR
Upcoming QR
HUAYANG's Result
HUAYANG's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 181,744 80,499 408,670 306,272 201,668 97,964 306,412 -29.38%
PBT 33,334 16,644 95,305 72,023 45,030 22,400 72,503 -40.40%
Tax -8,687 -4,325 -24,833 -18,559 -11,500 -5,930 -19,068 -40.76%
NP 24,647 12,319 70,472 53,464 33,530 16,470 53,435 -40.27%
-
NP to SH 24,647 12,319 70,472 53,464 33,530 16,470 52,953 -39.91%
-
Tax Rate 26.06% 25.99% 26.06% 25.77% 25.54% 26.47% 26.30% -
Total Cost 157,097 68,180 338,198 252,808 168,138 81,494 252,977 -27.19%
-
Net Worth 342,484 346,595 325,581 315,055 286,682 283,618 267,844 17.78%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - 25,526 9,547 - - 21,600 -
Div Payout % - - 36.22% 17.86% - - 40.79% -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 342,484 346,595 325,581 315,055 286,682 283,618 267,844 17.78%
NOSH 197,967 198,054 192,651 190,942 147,774 143,968 144,002 23.61%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 13.56% 15.30% 17.24% 17.46% 16.63% 16.81% 17.44% -
ROE 7.20% 3.55% 21.64% 16.97% 11.70% 5.81% 19.77% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 91.80 40.64 212.13 160.40 136.47 68.05 212.78 -42.87%
EPS 12.45 6.22 36.58 28.00 22.69 11.44 28.84 -42.85%
DPS 0.00 0.00 13.25 5.00 0.00 0.00 15.00 -
NAPS 1.73 1.75 1.69 1.65 1.94 1.97 1.86 -4.71%
Adjusted Per Share Value based on latest NOSH - 197,954
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 41.31 18.30 92.88 69.61 45.83 22.26 69.64 -29.37%
EPS 5.60 2.80 16.02 12.15 7.62 3.74 12.03 -39.90%
DPS 0.00 0.00 5.80 2.17 0.00 0.00 4.91 -
NAPS 0.7784 0.7877 0.74 0.716 0.6516 0.6446 0.6087 17.79%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 2.99 2.79 1.81 1.63 1.82 1.70 1.45 -
P/RPS 3.26 6.86 0.85 1.02 1.33 2.50 0.68 184.04%
P/EPS 24.02 44.86 4.95 5.82 8.02 14.86 3.94 233.35%
EY 4.16 2.23 20.21 17.18 12.47 6.73 25.36 -70.00%
DY 0.00 0.00 7.32 3.07 0.00 0.00 10.34 -
P/NAPS 1.73 1.59 1.07 0.99 0.94 0.86 0.78 69.99%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 23/10/13 17/07/13 22/05/13 23/01/13 17/10/12 18/07/12 23/05/12 -
Price 2.27 3.17 2.94 1.58 1.61 1.97 1.53 -
P/RPS 2.47 7.80 1.39 0.99 1.18 2.90 0.72 127.29%
P/EPS 18.23 50.96 8.04 5.64 7.10 17.22 4.16 167.55%
EY 5.48 1.96 12.44 17.72 14.09 5.81 24.03 -62.63%
DY 0.00 0.00 4.51 3.16 0.00 0.00 9.80 -
P/NAPS 1.31 1.81 1.74 0.96 0.83 1.00 0.82 36.62%

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