[HUAYANG] YoY Annualized Quarter Result on 31-Mar-2011 [#4]

Stock
[HUAYANG] HUA YANG BHD
Announcement Date
23-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
31-Mar-2011 [#4]
Profit Trend
QoQ- 11.58%
YoY- 117.39%
Quarter Report
Latest QR
Upcoming QR
HUAYANG's Result
HUAYANG's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 509,893 408,670 306,412 188,865 103,542 100,043 59,933 42.85%
PBT 112,361 95,305 72,503 34,257 15,775 12,551 8,815 52.80%
Tax -30,195 -24,833 -19,068 -9,170 -4,216 -3,846 -2,240 54.23%
NP 82,166 70,472 53,435 25,087 11,559 8,705 6,575 52.30%
-
NP to SH 82,166 70,472 52,953 25,148 11,568 8,736 6,575 52.30%
-
Tax Rate 26.87% 26.06% 26.30% 26.77% 26.73% 30.64% 25.41% -
Total Cost 427,727 338,198 252,977 163,778 91,983 91,338 53,358 41.44%
-
Net Worth 388,142 325,581 267,844 203,104 198,068 186,386 177,352 13.93%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Div 31,685 25,526 21,600 7,430 2,700 2,251 2,250 55.36%
Div Payout % 38.56% 36.22% 40.79% 29.55% 23.35% 25.77% 34.23% -
Equity
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 388,142 325,581 267,844 203,104 198,068 186,386 177,352 13.93%
NOSH 264,042 192,651 144,002 99,075 90,031 90,041 90,026 19.63%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin 16.11% 17.24% 17.44% 13.28% 11.16% 8.70% 10.97% -
ROE 21.17% 21.64% 19.77% 12.38% 5.84% 4.69% 3.71% -
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 193.11 212.13 212.78 190.63 115.01 111.11 66.57 19.41%
EPS 31.12 36.58 28.84 17.46 12.85 9.71 7.31 27.29%
DPS 12.00 13.25 15.00 7.50 3.00 2.50 2.50 29.86%
NAPS 1.47 1.69 1.86 2.05 2.20 2.07 1.97 -4.76%
Adjusted Per Share Value based on latest NOSH - 107,989
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 115.88 92.88 69.64 42.92 23.53 22.74 13.62 42.85%
EPS 18.67 16.02 12.03 5.72 2.63 1.99 1.49 52.37%
DPS 7.20 5.80 4.91 1.69 0.61 0.51 0.51 55.43%
NAPS 0.8821 0.74 0.6087 0.4616 0.4502 0.4236 0.4031 13.93%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 1.78 1.81 1.45 1.21 0.65 0.51 0.60 -
P/RPS 0.92 0.85 0.68 0.63 0.57 0.46 0.90 0.36%
P/EPS 5.72 4.95 3.94 4.77 5.06 5.26 8.22 -5.86%
EY 17.48 20.21 25.36 20.98 19.77 19.02 12.17 6.21%
DY 6.74 7.32 10.34 6.20 4.62 4.90 4.17 8.32%
P/NAPS 1.21 1.07 0.78 0.59 0.30 0.25 0.30 26.15%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 21/05/14 22/05/13 23/05/12 23/05/11 21/05/10 27/05/09 23/05/08 -
Price 1.82 2.94 1.53 1.23 0.61 0.60 0.58 -
P/RPS 0.94 1.39 0.72 0.65 0.53 0.54 0.87 1.29%
P/EPS 5.85 8.04 4.16 4.85 4.75 6.18 7.94 -4.96%
EY 17.10 12.44 24.03 20.64 21.06 16.17 12.59 5.23%
DY 6.59 4.51 9.80 6.10 4.92 4.17 4.31 7.32%
P/NAPS 1.24 1.74 0.82 0.60 0.28 0.29 0.29 27.38%

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