[HUAYANG] QoQ Cumulative Quarter Result on 31-Mar-2013 [#4]

Stock
[HUAYANG] HUA YANG BHD
Announcement Date
22-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Mar-2013 [#4]
Profit Trend
QoQ- 31.81%
YoY- 33.08%
Quarter Report
Latest QR
Upcoming QR
HUAYANG's Result
HUAYANG's Financial Summary
View:
Show?
Cumulative Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 311,632 181,744 80,499 408,670 306,272 201,668 97,964 115.84%
PBT 60,809 33,334 16,644 95,305 72,023 45,030 22,400 94.24%
Tax -16,457 -8,687 -4,325 -24,833 -18,559 -11,500 -5,930 97.11%
NP 44,352 24,647 12,319 70,472 53,464 33,530 16,470 93.20%
-
NP to SH 44,352 24,647 12,319 70,472 53,464 33,530 16,470 93.20%
-
Tax Rate 27.06% 26.06% 25.99% 26.06% 25.77% 25.54% 26.47% -
Total Cost 267,280 157,097 68,180 338,198 252,808 168,138 81,494 120.26%
-
Net Worth 361,680 342,484 346,595 325,581 315,055 286,682 283,618 17.54%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 13,200 - - 25,526 9,547 - - -
Div Payout % 29.76% - - 36.22% 17.86% - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 361,680 342,484 346,595 325,581 315,055 286,682 283,618 17.54%
NOSH 264,000 197,967 198,054 192,651 190,942 147,774 143,968 49.65%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 14.23% 13.56% 15.30% 17.24% 17.46% 16.63% 16.81% -
ROE 12.26% 7.20% 3.55% 21.64% 16.97% 11.70% 5.81% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 118.04 91.80 40.64 212.13 160.40 136.47 68.05 44.22%
EPS 16.80 12.45 6.22 36.58 28.00 22.69 11.44 29.10%
DPS 5.00 0.00 0.00 13.25 5.00 0.00 0.00 -
NAPS 1.37 1.73 1.75 1.69 1.65 1.94 1.97 -21.45%
Adjusted Per Share Value based on latest NOSH - 197,997
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 70.83 41.31 18.30 92.88 69.61 45.83 22.26 115.87%
EPS 10.08 5.60 2.80 16.02 12.15 7.62 3.74 93.31%
DPS 3.00 0.00 0.00 5.80 2.17 0.00 0.00 -
NAPS 0.822 0.7784 0.7877 0.74 0.716 0.6516 0.6446 17.54%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 1.92 2.99 2.79 1.81 1.63 1.82 1.70 -
P/RPS 1.63 3.26 6.86 0.85 1.02 1.33 2.50 -24.75%
P/EPS 11.43 24.02 44.86 4.95 5.82 8.02 14.86 -16.01%
EY 8.75 4.16 2.23 20.21 17.18 12.47 6.73 19.06%
DY 2.60 0.00 0.00 7.32 3.07 0.00 0.00 -
P/NAPS 1.40 1.73 1.59 1.07 0.99 0.94 0.86 38.26%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 22/01/14 23/10/13 17/07/13 22/05/13 23/01/13 17/10/12 18/07/12 -
Price 1.99 2.27 3.17 2.94 1.58 1.61 1.97 -
P/RPS 1.69 2.47 7.80 1.39 0.99 1.18 2.90 -30.16%
P/EPS 11.85 18.23 50.96 8.04 5.64 7.10 17.22 -22.00%
EY 8.44 5.48 1.96 12.44 17.72 14.09 5.81 28.17%
DY 2.51 0.00 0.00 4.51 3.16 0.00 0.00 -
P/NAPS 1.45 1.31 1.81 1.74 0.96 0.83 1.00 28.02%

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