[HUAYANG] YoY Annualized 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- 6.3%
YoY- 33.84%
Quarter Report
Latest QR
Upcoming QR
HUAYANG's Result
HUAYANG's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 597,558 575,281 415,509 408,362 296,173 162,865 101,772 34.29%
PBT 157,876 147,933 81,078 96,030 71,904 30,337 15,088 47.86%
Tax -39,566 -40,118 -21,942 -24,745 -18,565 -7,902 -4,052 46.17%
NP 118,309 107,814 59,136 71,285 53,338 22,434 11,036 48.46%
-
NP to SH 118,309 107,814 59,136 71,285 53,261 22,538 11,056 48.41%
-
Tax Rate 25.06% 27.12% 27.06% 25.77% 25.82% 26.05% 26.86% -
Total Cost 479,249 467,466 356,373 337,077 242,834 140,430 90,736 31.94%
-
Net Worth 533,289 448,787 361,680 315,055 254,882 189,424 192,669 18.48%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 17,600 17,599 17,599 12,729 - - - -
Div Payout % 14.88% 16.32% 29.76% 17.86% - - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 533,289 448,787 361,680 315,055 254,882 189,424 192,669 18.48%
NOSH 264,004 263,992 264,000 190,942 144,001 96,154 90,032 19.62%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 19.80% 18.74% 14.23% 17.46% 18.01% 13.77% 10.84% -
ROE 22.18% 24.02% 16.35% 22.63% 20.90% 11.90% 5.74% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 226.34 217.92 157.39 213.87 205.67 169.38 113.04 12.26%
EPS 44.81 40.84 22.40 37.33 36.99 23.44 12.28 24.06%
DPS 6.67 6.67 6.67 6.67 0.00 0.00 0.00 -
NAPS 2.02 1.70 1.37 1.65 1.77 1.97 2.14 -0.95%
Adjusted Per Share Value based on latest NOSH - 197,954
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 135.81 130.75 94.43 92.81 67.31 37.01 23.13 34.29%
EPS 26.89 24.50 13.44 16.20 12.10 5.12 2.51 48.44%
DPS 4.00 4.00 4.00 2.89 0.00 0.00 0.00 -
NAPS 1.212 1.02 0.822 0.716 0.5793 0.4305 0.4379 18.48%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 1.85 2.05 1.92 1.63 1.18 0.74 0.56 -
P/RPS 0.82 0.94 1.22 0.76 0.57 0.44 0.50 8.59%
P/EPS 4.13 5.02 8.57 4.37 3.19 3.16 4.56 -1.63%
EY 24.22 19.92 11.67 22.90 31.34 31.68 21.93 1.66%
DY 3.60 3.25 3.47 4.09 0.00 0.00 0.00 -
P/NAPS 0.92 1.21 1.40 0.99 0.67 0.38 0.26 23.43%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 20/01/16 21/01/15 22/01/14 23/01/13 18/01/12 21/01/11 20/01/10 -
Price 1.85 2.15 1.99 1.58 1.30 0.82 0.63 -
P/RPS 0.82 0.99 1.26 0.74 0.63 0.48 0.56 6.55%
P/EPS 4.13 5.26 8.88 4.23 3.51 3.50 5.13 -3.54%
EY 24.22 19.00 11.26 23.63 28.45 28.59 19.49 3.68%
DY 3.60 3.10 3.35 4.22 0.00 0.00 0.00 -
P/NAPS 0.92 1.26 1.45 0.96 0.73 0.42 0.29 21.20%

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