[HUAYANG] YoY TTM 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- 8.78%
YoY- 37.94%
Quarter Report
Latest QR
Upcoming QR
HUAYANG's Result
HUAYANG's Financial Summary
View:
Show?
TTM Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 600,284 629,722 414,030 390,554 288,846 149,362 102,445 34.25%
PBT 160,908 162,502 84,091 90,598 65,432 27,457 14,696 48.98%
Tax -42,470 -43,827 -22,731 -23,703 -17,167 -7,347 -3,856 49.13%
NP 118,438 118,675 61,360 66,895 48,265 20,110 10,840 48.93%
-
NP to SH 118,438 118,675 61,360 66,471 48,190 20,182 10,856 48.89%
-
Tax Rate 26.39% 26.97% 27.03% 26.16% 26.24% 26.76% 26.24% -
Total Cost 481,846 511,047 352,670 323,659 240,581 129,252 91,605 31.85%
-
Net Worth 528,126 448,744 361,874 197,954 143,962 108,030 192,670 18.29%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 34,320 31,684 29,541 31,498 8,099 2,702 2,248 57.47%
Div Payout % 28.98% 26.70% 48.15% 47.39% 16.81% 13.39% 20.71% -
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 528,126 448,744 361,874 197,954 143,962 108,030 192,670 18.29%
NOSH 264,063 263,967 264,142 197,954 143,962 108,030 90,032 19.63%
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 19.73% 18.85% 14.82% 17.13% 16.71% 13.46% 10.58% -
ROE 22.43% 26.45% 16.96% 33.58% 33.47% 18.68% 5.63% -
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 227.33 238.56 156.75 197.30 200.64 138.26 113.79 12.21%
EPS 44.85 44.96 23.23 33.58 33.47 18.68 12.06 24.45%
DPS 13.00 12.00 11.18 15.91 5.63 2.50 2.50 31.60%
NAPS 2.00 1.70 1.37 1.00 1.00 1.00 2.14 -1.12%
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 136.43 143.12 94.10 88.76 65.65 33.95 23.28 34.25%
EPS 26.92 26.97 13.95 15.11 10.95 4.59 2.47 48.87%
DPS 7.80 7.20 6.71 7.16 1.84 0.61 0.51 57.51%
NAPS 1.2003 1.0199 0.8224 0.4499 0.3272 0.2455 0.4379 18.29%
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 0.81 0.86 1.22 0.83 0.59 0.54 0.49 8.73%
P/EPS 4.12 4.56 8.27 4.85 3.53 3.96 4.64 -1.96%
EY 24.24 21.93 12.10 20.60 28.37 25.25 21.53 1.99%
DY 7.03 5.85 5.83 9.76 4.77 3.38 4.46 7.87%
P/NAPS 0.93 1.21 1.40 1.63 1.18 0.74 0.26 23.65%
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 0.81 0.90 1.27 0.80 0.65 0.59 0.55 6.66%
P/EPS 4.12 4.78 8.57 4.71 3.88 4.39 5.22 -3.86%
EY 24.24 20.91 11.67 21.25 25.75 22.78 19.14 4.01%
DY 7.03 5.58 5.62 10.07 4.33 3.05 3.97 9.98%
P/NAPS 0.93 1.26 1.45 1.58 1.30 0.82 0.29 21.42%

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