[HUAYANG] YoY Quarter Result on 30-Sep-2011 [#2]

Stock
[HUAYANG] HUA YANG BHD
Announcement Date
19-Oct-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
30-Sep-2011 [#2]
Profit Trend
QoQ- 21.05%
YoY- 222.14%
Quarter Report
Latest QR
Upcoming QR
HUAYANG's Result
HUAYANG's Financial Summary
View:
Show?
Quarter Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 139,491 101,245 103,704 76,128 35,629 23,893 28,024 30.65%
PBT 35,171 16,690 22,630 18,888 5,896 3,868 3,109 49.80%
Tax -9,189 -4,362 -5,570 -4,976 -1,609 -1,131 -780 50.81%
NP 25,982 12,328 17,060 13,912 4,287 2,737 2,329 49.45%
-
NP to SH 25,982 12,328 17,060 13,897 4,314 2,742 2,341 49.32%
-
Tax Rate 26.13% 26.14% 24.61% 26.34% 27.29% 29.24% 25.09% -
Total Cost 113,509 88,917 86,644 62,216 31,342 21,156 25,695 28.07%
-
Net Worth 435,673 342,334 293,928 240,794 90,419 189,692 184,578 15.38%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 435,673 342,334 293,928 240,794 90,419 189,692 184,578 15.38%
NOSH 264,044 197,881 151,509 107,979 90,419 89,901 90,038 19.62%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 18.63% 12.18% 16.45% 18.27% 12.03% 11.46% 8.31% -
ROE 5.96% 3.60% 5.80% 5.77% 4.77% 1.45% 1.27% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 52.83 51.16 68.45 70.50 39.40 26.58 31.12 9.21%
EPS 9.84 6.23 11.26 12.87 3.99 3.05 2.60 24.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.65 1.73 1.94 2.23 1.00 2.11 2.05 -3.55%
Adjusted Per Share Value based on latest NOSH - 107,979
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 31.70 23.01 23.57 17.30 8.10 5.43 6.37 30.64%
EPS 5.91 2.80 3.88 3.16 0.98 0.62 0.53 49.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9902 0.778 0.668 0.5473 0.2055 0.4311 0.4195 15.38%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 2.34 2.99 1.82 1.01 0.88 0.58 0.39 -
P/RPS 4.43 5.84 2.66 1.43 2.23 2.18 1.25 23.46%
P/EPS 23.78 47.99 16.16 7.85 18.44 19.02 15.00 7.97%
EY 4.21 2.08 6.19 12.74 5.42 5.26 6.67 -7.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.42 1.73 0.94 0.45 0.88 0.27 0.19 39.80%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 23/10/14 23/10/13 17/10/12 19/10/11 20/10/10 18/11/09 17/11/08 -
Price 2.30 2.27 1.61 1.20 0.70 0.57 0.60 -
P/RPS 4.35 4.44 2.35 1.70 1.78 2.14 1.93 14.49%
P/EPS 23.37 36.44 14.30 9.32 14.67 18.69 23.08 0.20%
EY 4.28 2.74 6.99 10.72 6.82 5.35 4.33 -0.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.39 1.31 0.83 0.54 0.70 0.27 0.29 29.83%

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