[HUAYANG] QoQ Annualized 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- 24.41%
YoY- 43.47%
Quarter Report
Latest QR
Upcoming QR
HUAYANG's Result
HUAYANG's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 408,670 408,362 403,336 391,856 306,412 296,173 275,758 29.95%
PBT 95,305 96,030 90,060 89,600 72,503 71,904 68,294 24.85%
Tax -24,833 -24,745 -23,000 -23,720 -19,068 -18,565 -17,446 26.51%
NP 70,472 71,285 67,060 65,880 53,435 53,338 50,848 24.28%
-
NP to SH 70,472 71,285 67,060 65,880 52,953 53,261 50,754 24.43%
-
Tax Rate 26.06% 25.77% 25.54% 26.47% 26.30% 25.82% 25.55% -
Total Cost 338,198 337,077 336,276 325,976 252,977 242,834 224,910 31.22%
-
Net Worth 325,581 315,055 286,682 283,618 267,844 254,882 215,974 31.44%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div 25,526 12,729 - - 21,600 - - -
Div Payout % 36.22% 17.86% - - 40.79% - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 325,581 315,055 286,682 283,618 267,844 254,882 215,974 31.44%
NOSH 192,651 190,942 147,774 143,968 144,002 144,001 107,987 47.04%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 17.24% 17.46% 16.63% 16.81% 17.44% 18.01% 18.44% -
ROE 21.64% 22.63% 23.39% 23.23% 19.77% 20.90% 23.50% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 212.13 213.87 272.94 272.18 212.78 205.67 255.36 -11.62%
EPS 36.58 37.33 45.38 45.76 28.84 36.99 35.24 2.51%
DPS 13.25 6.67 0.00 0.00 15.00 0.00 0.00 -
NAPS 1.69 1.65 1.94 1.97 1.86 1.77 2.00 -10.61%
Adjusted Per Share Value based on latest NOSH - 143,968
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 92.88 92.81 91.67 89.06 69.64 67.31 62.67 29.95%
EPS 16.02 16.20 15.24 14.97 12.03 12.10 11.54 24.41%
DPS 5.80 2.89 0.00 0.00 4.91 0.00 0.00 -
NAPS 0.74 0.716 0.6516 0.6446 0.6087 0.5793 0.4909 31.43%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 1.81 1.63 1.82 1.70 1.45 1.18 1.01 -
P/RPS 0.85 0.76 0.67 0.62 0.68 0.57 0.40 65.21%
P/EPS 4.95 4.37 4.01 3.72 3.94 3.19 2.15 74.27%
EY 20.21 22.90 24.93 26.92 25.36 31.34 46.53 -42.61%
DY 7.32 4.09 0.00 0.00 10.34 0.00 0.00 -
P/NAPS 1.07 0.99 0.94 0.86 0.78 0.67 0.51 63.81%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 22/05/13 23/01/13 17/10/12 18/07/12 23/05/12 18/01/12 19/10/11 -
Price 2.94 1.58 1.61 1.97 1.53 1.30 1.20 -
P/RPS 1.39 0.74 0.59 0.72 0.72 0.63 0.47 105.90%
P/EPS 8.04 4.23 3.55 4.31 4.16 3.51 2.55 114.86%
EY 12.44 23.63 28.19 23.23 24.03 28.45 39.17 -53.41%
DY 4.51 4.22 0.00 0.00 9.80 0.00 0.00 -
P/NAPS 1.74 0.96 0.83 1.00 0.82 0.73 0.60 103.22%

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