[HUAYANG] YoY TTM Result on 30-Sep-2013 [#2]

Stock
[HUAYANG] HUA YANG BHD
Announcement Date
23-Oct-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Sep-2013 [#2]
Profit Trend
QoQ- -7.13%
YoY- 0.79%
Quarter Report
Latest QR
Upcoming QR
HUAYANG's Result
HUAYANG's Financial Summary
View:
Show?
TTM Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 513,272 600,809 604,110 388,746 370,201 253,899 127,328 26.12%
PBT 121,708 164,113 146,771 83,609 83,386 56,007 20,843 34.15%
Tax -29,352 -44,894 -39,328 -22,020 -21,845 -14,677 -5,634 31.63%
NP 92,356 119,219 107,443 61,589 61,541 41,330 15,209 35.03%
-
NP to SH 92,338 119,219 107,443 61,589 61,106 41,302 15,245 34.97%
-
Tax Rate 24.12% 27.36% 26.80% 26.34% 26.20% 26.21% 27.03% -
Total Cost 420,916 481,590 496,667 327,157 308,660 212,569 112,119 24.64%
-
Net Worth 528,130 525,143 435,673 342,334 151,509 215,959 90,419 34.16%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div 13,203 34,315 31,693 26,232 21,600 8,099 2,702 30.23%
Div Payout % 14.30% 28.78% 29.50% 42.59% 35.35% 19.61% 17.73% -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 528,130 525,143 435,673 342,334 151,509 215,959 90,419 34.16%
NOSH 264,065 263,891 264,044 197,881 151,509 107,979 90,419 19.53%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 17.99% 19.84% 17.79% 15.84% 16.62% 16.28% 11.94% -
ROE 17.48% 22.70% 24.66% 17.99% 40.33% 19.12% 16.86% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 194.37 227.67 228.79 196.45 244.34 235.14 140.82 5.51%
EPS 34.97 45.18 40.69 31.12 40.33 38.25 16.86 12.91%
DPS 5.00 13.00 12.00 13.25 14.26 7.50 3.00 8.87%
NAPS 2.00 1.99 1.65 1.73 1.00 2.00 1.00 12.23%
Adjusted Per Share Value based on latest NOSH - 197,881
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 116.65 136.55 137.30 88.35 84.14 57.70 28.94 26.12%
EPS 20.99 27.10 24.42 14.00 13.89 9.39 3.46 35.01%
DPS 3.00 7.80 7.20 5.96 4.91 1.84 0.61 30.37%
NAPS 1.2003 1.1935 0.9902 0.778 0.3443 0.4908 0.2055 34.16%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 1.84 1.81 2.34 2.99 1.82 1.01 0.88 -
P/RPS 0.95 0.80 1.02 1.52 0.74 0.43 0.62 7.36%
P/EPS 5.26 4.01 5.75 9.61 4.51 2.64 5.22 0.12%
EY 19.00 24.96 17.39 10.41 22.16 37.87 19.16 -0.13%
DY 2.72 7.18 5.13 4.43 7.83 7.43 3.41 -3.69%
P/NAPS 0.92 0.91 1.42 1.73 1.82 0.51 0.88 0.74%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 21/10/16 21/10/15 23/10/14 23/10/13 17/10/12 19/10/11 20/10/10 -
Price 1.28 1.81 2.30 2.27 1.61 1.20 0.70 -
P/RPS 0.66 0.80 1.01 1.16 0.66 0.51 0.50 4.73%
P/EPS 3.66 4.01 5.65 7.29 3.99 3.14 4.15 -2.07%
EY 27.32 24.96 17.69 13.71 25.05 31.87 24.09 2.11%
DY 3.91 7.18 5.22 5.84 8.86 6.25 4.29 -1.53%
P/NAPS 0.64 0.91 1.39 1.31 1.61 0.60 0.70 -1.48%

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