[HUAYANG] YoY Quarter Result on 30-Jun-2012 [#1]

Stock
[HUAYANG] HUA YANG BHD
Announcement Date
18-Jul-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Jun-2012 [#1]
Profit Trend
QoQ- 26.62%
YoY- 43.47%
Quarter Report
Latest QR
Upcoming QR
HUAYANG's Result
HUAYANG's Financial Summary
View:
Show?
Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 142,574 136,470 80,499 97,964 61,751 37,216 25,166 33.49%
PBT 40,185 32,573 16,644 22,400 15,259 6,745 3,704 48.76%
Tax -10,294 -8,631 -4,325 -5,930 -3,747 -1,850 -910 49.79%
NP 29,891 23,942 12,319 16,470 11,512 4,895 2,794 48.41%
-
NP to SH 29,891 23,942 12,319 16,470 11,480 4,910 2,804 48.32%
-
Tax Rate 25.62% 26.50% 25.99% 26.47% 24.56% 27.43% 24.57% -
Total Cost 112,683 112,528 68,180 81,494 50,239 32,321 22,372 30.90%
-
Net Worth 496,422 411,791 346,595 283,618 232,191 202,335 188,730 17.48%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 496,422 411,791 346,595 283,618 232,191 202,335 188,730 17.48%
NOSH 264,054 263,969 198,054 143,968 107,996 89,926 89,871 19.66%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 20.97% 17.54% 15.30% 16.81% 18.64% 13.15% 11.10% -
ROE 6.02% 5.81% 3.55% 5.81% 4.94% 2.43% 1.49% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 53.99 51.70 40.64 68.05 57.18 41.38 28.00 11.55%
EPS 11.32 9.07 6.22 11.44 10.63 5.46 3.12 23.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.88 1.56 1.75 1.97 2.15 2.25 2.10 -1.82%
Adjusted Per Share Value based on latest NOSH - 143,968
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 32.40 31.02 18.30 22.26 14.03 8.46 5.72 33.49%
EPS 6.79 5.44 2.80 3.74 2.61 1.12 0.64 48.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1282 0.9359 0.7877 0.6446 0.5277 0.4599 0.4289 17.48%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 1.92 2.25 2.79 1.70 1.19 0.64 0.57 -
P/RPS 3.56 4.35 6.86 2.50 2.08 1.55 2.04 9.71%
P/EPS 16.96 24.81 44.86 14.86 11.19 11.72 18.27 -1.23%
EY 5.90 4.03 2.23 6.73 8.93 8.53 5.47 1.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 1.44 1.59 0.86 0.55 0.28 0.27 24.78%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 13/07/15 16/07/14 17/07/13 18/07/12 14/07/11 16/07/10 22/07/09 -
Price 1.90 2.38 3.17 1.97 1.32 0.68 0.56 -
P/RPS 3.52 4.60 7.80 2.90 2.31 1.64 2.00 9.87%
P/EPS 16.78 26.24 50.96 17.22 12.42 12.45 17.95 -1.11%
EY 5.96 3.81 1.96 5.81 8.05 8.03 5.57 1.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 1.53 1.81 1.00 0.61 0.30 0.27 24.58%

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