[HUAYANG] YoY Annualized Quarter Result on 30-Jun-2013 [#1]

Stock
[HUAYANG] HUA YANG BHD
Announcement Date
17-Jul-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Jun-2013 [#1]
Profit Trend
QoQ- -30.08%
YoY- -25.2%
Quarter Report
Latest QR
Upcoming QR
HUAYANG's Result
HUAYANG's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 511,844 570,296 545,880 321,996 391,856 247,004 148,864 22.83%
PBT 128,892 160,740 130,292 66,576 89,600 61,036 26,980 29.74%
Tax -33,272 -41,176 -34,524 -17,300 -23,720 -14,988 -7,400 28.44%
NP 95,620 119,564 95,768 49,276 65,880 46,048 19,580 30.22%
-
NP to SH 95,620 119,564 95,768 49,276 65,880 45,920 19,640 30.15%
-
Tax Rate 25.81% 25.62% 26.50% 25.99% 26.47% 24.56% 27.43% -
Total Cost 416,224 450,732 450,112 272,720 325,976 200,956 129,284 21.49%
-
Net Worth 565,267 496,422 411,791 346,595 283,618 232,191 202,335 18.65%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 565,267 496,422 411,791 346,595 283,618 232,191 202,335 18.65%
NOSH 264,143 264,054 263,969 198,054 143,968 107,996 89,926 19.65%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 18.68% 20.97% 17.54% 15.30% 16.81% 18.64% 13.15% -
ROE 16.92% 24.09% 23.26% 14.22% 23.23% 19.78% 9.71% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 193.77 215.98 206.80 162.58 272.18 228.72 165.54 2.65%
EPS 36.20 45.28 36.28 24.88 45.76 42.52 21.84 8.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.14 1.88 1.56 1.75 1.97 2.15 2.25 -0.83%
Adjusted Per Share Value based on latest NOSH - 198,054
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 116.33 129.61 124.06 73.18 89.06 56.14 33.83 22.83%
EPS 21.73 27.17 21.77 11.20 14.97 10.44 4.46 30.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2847 1.1282 0.9359 0.7877 0.6446 0.5277 0.4599 18.65%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 1.74 1.92 2.25 2.79 1.70 1.19 0.64 -
P/RPS 0.90 0.89 1.09 1.72 0.62 0.52 0.39 14.94%
P/EPS 4.81 4.24 6.20 11.21 3.72 2.80 2.93 8.60%
EY 20.80 23.58 16.12 8.92 26.92 35.73 34.13 -7.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 1.02 1.44 1.59 0.86 0.55 0.28 19.34%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 20/07/16 13/07/15 16/07/14 17/07/13 18/07/12 14/07/11 16/07/10 -
Price 1.78 1.90 2.38 3.17 1.97 1.32 0.68 -
P/RPS 0.92 0.88 1.15 1.95 0.72 0.58 0.41 14.40%
P/EPS 4.92 4.20 6.56 12.74 4.31 3.10 3.11 7.93%
EY 20.34 23.83 15.24 7.85 23.23 32.21 32.12 -7.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 1.01 1.53 1.81 1.00 0.61 0.30 18.46%

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