[HUAYANG] YoY Cumulative 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- 59.45%
YoY- 33.84%
Quarter Report
Latest QR
Upcoming QR
HUAYANG's Result
HUAYANG's Financial Summary
View:
Show?
Cumulative Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 448,169 431,461 311,632 306,272 222,130 122,149 76,329 34.29%
PBT 118,407 110,950 60,809 72,023 53,928 22,753 11,316 47.86%
Tax -29,675 -30,089 -16,457 -18,559 -13,924 -5,927 -3,039 46.17%
NP 88,732 80,861 44,352 53,464 40,004 16,826 8,277 48.46%
-
NP to SH 88,732 80,861 44,352 53,464 39,946 16,904 8,292 48.41%
-
Tax Rate 25.06% 27.12% 27.06% 25.77% 25.82% 26.05% 26.86% -
Total Cost 359,437 350,600 267,280 252,808 182,126 105,323 68,052 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 13,200 13,199 13,200 9,547 - - - -
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 16.64% 18.02% 12.26% 16.97% 15.67% 8.92% 4.30% -
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 169.76 163.44 118.04 160.40 154.26 127.03 84.78 12.26%
EPS 33.61 30.63 16.80 28.00 27.74 17.58 9.21 24.06%
DPS 5.00 5.00 5.00 5.00 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 101.86 98.06 70.83 69.61 50.48 27.76 17.35 34.29%
EPS 20.17 18.38 10.08 12.15 9.08 3.84 1.88 48.48%
DPS 3.00 3.00 3.00 2.17 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 1.09 1.25 1.63 1.02 0.76 0.58 0.66 8.71%
P/EPS 5.50 6.69 11.43 5.82 4.25 4.21 6.08 -1.65%
EY 18.17 14.94 8.75 17.18 23.51 23.76 16.45 1.67%
DY 2.70 2.44 2.60 3.07 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 1.09 1.32 1.69 0.99 0.84 0.65 0.74 6.66%
P/EPS 5.50 7.02 11.85 5.64 4.69 4.66 6.84 -3.56%
EY 18.17 14.25 8.44 17.72 21.34 21.44 14.62 3.68%
DY 2.70 2.33 2.51 3.16 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