[HUAYANG] QoQ TTM 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- 6.02%
YoY- 33.08%
Quarter Report
Latest QR
Upcoming QR
HUAYANG's Result
HUAYANG's Financial Summary
View:
Show?
TTM Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 414,030 388,746 391,205 408,670 390,554 370,201 342,625 13.41%
PBT 84,091 83,609 89,549 95,305 90,598 83,386 79,644 3.67%
Tax -22,731 -22,020 -23,228 -24,833 -23,703 -21,845 -21,251 4.57%
NP 61,360 61,589 66,321 70,472 66,895 61,541 58,393 3.35%
-
NP to SH 61,360 61,589 66,321 70,472 66,471 61,106 57,943 3.88%
-
Tax Rate 27.03% 26.34% 25.94% 26.06% 26.16% 26.20% 26.68% -
Total Cost 352,670 327,157 324,884 338,198 323,659 308,660 284,232 15.42%
-
Net Worth 361,874 342,334 346,595 334,616 197,954 151,509 143,968 84.55%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 29,541 26,232 26,232 26,232 31,498 21,600 21,600 23.14%
Div Payout % 48.15% 42.59% 39.55% 37.22% 47.39% 35.35% 37.28% -
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 361,874 342,334 346,595 334,616 197,954 151,509 143,968 84.55%
NOSH 264,142 197,881 198,054 197,997 197,954 151,509 143,968 49.70%
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 14.82% 15.84% 16.95% 17.24% 17.13% 16.62% 17.04% -
ROE 16.96% 17.99% 19.13% 21.06% 33.58% 40.33% 40.25% -
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 156.75 196.45 197.52 206.40 197.30 244.34 237.99 -24.24%
EPS 23.23 31.12 33.49 35.59 33.58 40.33 40.25 -30.61%
DPS 11.18 13.25 13.25 13.25 15.91 14.26 15.00 -17.75%
NAPS 1.37 1.73 1.75 1.69 1.00 1.00 1.00 23.28%
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 94.10 88.35 88.91 92.88 88.76 84.14 77.87 13.41%
EPS 13.95 14.00 15.07 16.02 15.11 13.89 13.17 3.89%
DPS 6.71 5.96 5.96 5.96 7.16 4.91 4.91 23.07%
NAPS 0.8224 0.778 0.7877 0.7605 0.4499 0.3443 0.3272 84.55%
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 1.22 1.52 1.41 0.88 0.83 0.74 0.71 43.31%
P/EPS 8.27 9.61 8.33 5.09 4.85 4.51 4.22 56.40%
EY 12.10 10.41 12.00 19.66 20.60 22.16 23.67 -35.98%
DY 5.83 4.43 4.75 7.32 9.76 7.83 8.83 -24.11%
P/NAPS 1.40 1.73 1.59 1.07 1.63 1.82 1.70 -12.10%
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 1.27 1.16 1.60 1.42 0.80 0.66 0.83 32.68%
P/EPS 8.57 7.29 9.47 8.26 4.71 3.99 4.89 45.21%
EY 11.67 13.71 10.56 12.11 21.25 25.05 20.43 -31.08%
DY 5.62 5.84 4.18 4.51 10.07 8.86 7.62 -18.32%
P/NAPS 1.45 1.31 1.81 1.74 1.58 1.61 1.97 -18.43%

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