[HUAYANG] QoQ Annualized Quarter Result on 30-Jun-2014 [#1]

Stock
[HUAYANG] HUA YANG BHD
Announcement Date
16-Jul-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
30-Jun-2014 [#1]
Profit Trend
QoQ- 16.55%
YoY- 94.35%
Quarter Report
Latest QR
Upcoming QR
HUAYANG's Result
HUAYANG's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 583,576 575,281 551,922 545,880 509,893 415,509 363,488 37.15%
PBT 153,451 147,933 135,488 130,292 112,361 81,078 66,668 74.41%
Tax -42,884 -40,118 -35,640 -34,524 -30,195 -21,942 -17,374 82.74%
NP 110,567 107,814 99,848 95,768 82,166 59,136 49,294 71.43%
-
NP to SH 110,567 107,814 99,848 95,768 82,166 59,136 49,294 71.43%
-
Tax Rate 27.95% 27.12% 26.30% 26.50% 26.87% 27.06% 26.06% -
Total Cost 473,009 467,466 452,074 450,112 427,727 356,373 314,194 31.38%
-
Net Worth 464,613 448,787 435,613 411,791 388,142 361,680 342,484 22.56%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div 34,318 17,599 - - 31,685 17,599 - -
Div Payout % 31.04% 16.32% - - 38.56% 29.76% - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 464,613 448,787 435,613 411,791 388,142 361,680 342,484 22.56%
NOSH 263,985 263,992 264,008 263,969 264,042 264,000 197,967 21.17%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 18.95% 18.74% 18.09% 17.54% 16.11% 14.23% 13.56% -
ROE 23.80% 24.02% 22.92% 23.26% 21.17% 16.35% 14.39% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 221.06 217.92 209.05 206.80 193.11 157.39 183.61 13.18%
EPS 41.88 40.84 37.82 36.28 31.12 22.40 24.90 41.47%
DPS 13.00 6.67 0.00 0.00 12.00 6.67 0.00 -
NAPS 1.76 1.70 1.65 1.56 1.47 1.37 1.73 1.15%
Adjusted Per Share Value based on latest NOSH - 263,969
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 132.63 130.75 125.44 124.06 115.88 94.43 82.61 37.15%
EPS 25.13 24.50 22.69 21.77 18.67 13.44 11.20 71.47%
DPS 7.80 4.00 0.00 0.00 7.20 4.00 0.00 -
NAPS 1.0559 1.02 0.99 0.9359 0.8821 0.822 0.7784 22.56%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 2.06 2.05 2.34 2.25 1.78 1.92 2.99 -
P/RPS 0.93 0.94 1.12 1.09 0.92 1.22 1.63 -31.23%
P/EPS 4.92 5.02 6.19 6.20 5.72 8.57 12.01 -44.87%
EY 20.33 19.92 16.16 16.12 17.48 11.67 8.33 81.36%
DY 6.31 3.25 0.00 0.00 6.74 3.47 0.00 -
P/NAPS 1.17 1.21 1.42 1.44 1.21 1.40 1.73 -22.97%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 22/05/15 21/01/15 23/10/14 16/07/14 21/05/14 22/01/14 23/10/13 -
Price 2.09 2.15 2.30 2.38 1.82 1.99 2.27 -
P/RPS 0.95 0.99 1.10 1.15 0.94 1.26 1.24 -16.28%
P/EPS 4.99 5.26 6.08 6.56 5.85 8.88 9.12 -33.12%
EY 20.04 19.00 16.44 15.24 17.10 11.26 10.97 49.49%
DY 6.22 3.10 0.00 0.00 6.59 3.35 0.00 -
P/NAPS 1.19 1.26 1.39 1.53 1.24 1.45 1.31 -6.20%

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