[HUAYANG] YoY Cumulative Quarter Result on 31-Mar-2012 [#4]

Stock
[HUAYANG] HUA YANG BHD
Announcement Date
23-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
31-Mar-2012 [#4]
Profit Trend
QoQ- 32.56%
YoY- 110.57%
Quarter Report
Latest QR
Upcoming QR
HUAYANG's Result
HUAYANG's Financial Summary
View:
Show?
Cumulative Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 583,576 509,893 408,670 306,412 188,865 103,542 100,043 34.15%
PBT 153,451 112,361 95,305 72,503 34,257 15,775 12,551 51.75%
Tax -42,884 -30,195 -24,833 -19,068 -9,170 -4,216 -3,846 49.44%
NP 110,567 82,166 70,472 53,435 25,087 11,559 8,705 52.71%
-
NP to SH 110,567 82,166 70,472 52,953 25,148 11,568 8,736 52.62%
-
Tax Rate 27.95% 26.87% 26.06% 26.30% 26.77% 26.73% 30.64% -
Total Cost 473,009 427,727 338,198 252,977 163,778 91,983 91,338 31.51%
-
Net Worth 464,613 388,142 325,581 267,844 203,104 198,068 186,386 16.43%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div 34,318 31,685 25,526 21,600 7,430 2,700 2,251 57.43%
Div Payout % 31.04% 38.56% 36.22% 40.79% 29.55% 23.35% 25.77% -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 464,613 388,142 325,581 267,844 203,104 198,068 186,386 16.43%
NOSH 263,985 264,042 192,651 144,002 99,075 90,031 90,041 19.62%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 18.95% 16.11% 17.24% 17.44% 13.28% 11.16% 8.70% -
ROE 23.80% 21.17% 21.64% 19.77% 12.38% 5.84% 4.69% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 221.06 193.11 212.13 212.78 190.63 115.01 111.11 12.14%
EPS 41.88 31.12 36.58 28.84 17.46 12.85 9.71 27.57%
DPS 13.00 12.00 13.25 15.00 7.50 3.00 2.50 31.60%
NAPS 1.76 1.47 1.69 1.86 2.05 2.20 2.07 -2.66%
Adjusted Per Share Value based on latest NOSH - 144,004
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 132.63 115.88 92.88 69.64 42.92 23.53 22.74 34.14%
EPS 25.13 18.67 16.02 12.03 5.72 2.63 1.99 52.57%
DPS 7.80 7.20 5.80 4.91 1.69 0.61 0.51 57.51%
NAPS 1.0559 0.8821 0.74 0.6087 0.4616 0.4502 0.4236 16.43%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 2.06 1.78 1.81 1.45 1.21 0.65 0.51 -
P/RPS 0.93 0.92 0.85 0.68 0.63 0.57 0.46 12.44%
P/EPS 4.92 5.72 4.95 3.94 4.77 5.06 5.26 -1.10%
EY 20.33 17.48 20.21 25.36 20.98 19.77 19.02 1.11%
DY 6.31 6.74 7.32 10.34 6.20 4.62 4.90 4.30%
P/NAPS 1.17 1.21 1.07 0.78 0.59 0.30 0.25 29.31%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 22/05/15 21/05/14 22/05/13 23/05/12 23/05/11 21/05/10 27/05/09 -
Price 2.09 1.82 2.94 1.53 1.23 0.61 0.60 -
P/RPS 0.95 0.94 1.39 0.72 0.65 0.53 0.54 9.86%
P/EPS 4.99 5.85 8.04 4.16 4.85 4.75 6.18 -3.50%
EY 20.04 17.10 12.44 24.03 20.64 21.06 16.17 3.63%
DY 6.22 6.59 4.51 9.80 6.10 4.92 4.17 6.88%
P/NAPS 1.19 1.24 1.74 0.82 0.60 0.28 0.29 26.51%

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