[HUAYANG] QoQ 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- 4.84%
YoY- 89.68%
Quarter Report
Latest QR
Upcoming QR
HUAYANG's Result
HUAYANG's Financial Summary
View:
Show?
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 103,704 97,964 84,282 84,251 76,128 61,751 66,716 34.07%
PBT 22,630 22,400 18,575 19,781 18,888 15,259 11,504 56.80%
Tax -5,570 -5,930 -5,144 -5,201 -4,976 -3,747 -3,243 43.27%
NP 17,060 16,470 13,431 14,580 13,912 11,512 8,261 61.95%
-
NP to SH 17,060 16,470 13,007 14,569 13,897 11,480 8,244 62.17%
-
Tax Rate 24.61% 26.47% 27.69% 26.29% 26.34% 24.56% 28.19% -
Total Cost 86,644 81,494 70,851 69,671 62,216 50,239 58,455 29.90%
-
Net Worth 293,928 283,618 144,004 254,813 240,794 232,191 215,979 22.73%
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 - - - 8,099 -
Div Payout % - - 166.07% - - - 98.24% -
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 293,928 283,618 144,004 254,813 240,794 232,191 215,979 22.73%
NOSH 151,509 143,968 144,004 143,962 107,979 107,996 107,989 25.24%
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 16.45% 16.81% 15.94% 17.31% 18.27% 18.64% 12.38% -
ROE 5.80% 5.81% 9.03% 5.72% 5.77% 4.94% 3.82% -
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 68.45 68.05 58.53 58.52 70.50 57.18 61.78 7.05%
EPS 11.26 11.44 7.08 10.12 12.87 10.63 5.73 56.69%
DPS 0.00 0.00 15.00 0.00 0.00 0.00 7.50 -
NAPS 1.94 1.97 1.00 1.77 2.23 2.15 2.00 -2.00%
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 23.57 22.26 19.16 19.15 17.30 14.03 15.16 34.09%
EPS 3.88 3.74 2.96 3.31 3.16 2.61 1.87 62.46%
DPS 0.00 0.00 4.91 0.00 0.00 0.00 1.84 -
NAPS 0.668 0.6446 0.3273 0.5791 0.5473 0.5277 0.4909 22.72%
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 2.66 2.50 2.48 2.02 1.43 2.08 1.96 22.51%
P/EPS 16.16 14.86 16.05 11.66 7.85 11.19 15.85 1.29%
EY 6.19 6.73 6.23 8.58 12.74 8.93 6.31 -1.26%
DY 0.00 0.00 10.34 0.00 0.00 0.00 6.20 -
P/NAPS 0.94 0.86 1.45 0.67 0.45 0.55 0.61 33.30%
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 2.35 2.90 2.61 2.22 1.70 2.31 1.99 11.68%
P/EPS 14.30 17.22 16.94 12.85 9.32 12.42 16.11 -7.61%
EY 6.99 5.81 5.90 7.78 10.72 8.05 6.21 8.18%
DY 0.00 0.00 9.80 0.00 0.00 0.00 6.10 -
P/NAPS 0.83 1.00 1.53 0.73 0.54 0.61 0.62 21.40%

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