[HUAYANG] QoQ Annualized 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- 10.53%
YoY- 175.12%
Quarter Report
Latest QR
Upcoming QR
HUAYANG's Result
HUAYANG's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 391,856 306,412 296,173 275,758 247,004 188,865 162,865 79.65%
PBT 89,600 72,503 71,904 68,294 61,036 34,257 30,337 105.98%
Tax -23,720 -19,068 -18,565 -17,446 -14,988 -9,170 -7,902 108.22%
NP 65,880 53,435 53,338 50,848 46,048 25,087 22,434 105.20%
-
NP to SH 65,880 52,953 53,261 50,754 45,920 25,148 22,538 104.57%
-
Tax Rate 26.47% 26.30% 25.82% 25.55% 24.56% 26.77% 26.05% -
Total Cost 325,976 252,977 242,834 224,910 200,956 163,778 140,430 75.40%
-
Net Worth 283,618 267,844 254,882 215,974 232,191 203,104 189,424 30.90%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - 21,600 - - - 7,430 - -
Div Payout % - 40.79% - - - 29.55% - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 283,618 267,844 254,882 215,974 232,191 203,104 189,424 30.90%
NOSH 143,968 144,002 144,001 107,987 107,996 99,075 96,154 30.90%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 16.81% 17.44% 18.01% 18.44% 18.64% 13.28% 13.77% -
ROE 23.23% 19.77% 20.90% 23.50% 19.78% 12.38% 11.90% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 272.18 212.78 205.67 255.36 228.72 190.63 169.38 37.23%
EPS 45.76 28.84 36.99 35.24 42.52 17.46 23.44 56.26%
DPS 0.00 15.00 0.00 0.00 0.00 7.50 0.00 -
NAPS 1.97 1.86 1.77 2.00 2.15 2.05 1.97 0.00%
Adjusted Per Share Value based on latest NOSH - 107,979
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 89.06 69.64 67.31 62.67 56.14 42.92 37.01 79.66%
EPS 14.97 12.03 12.10 11.54 10.44 5.72 5.12 104.60%
DPS 0.00 4.91 0.00 0.00 0.00 1.69 0.00 -
NAPS 0.6446 0.6087 0.5793 0.4909 0.5277 0.4616 0.4305 30.91%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 1.70 1.45 1.18 1.01 1.19 1.21 0.74 -
P/RPS 0.62 0.68 0.57 0.40 0.52 0.63 0.44 25.71%
P/EPS 3.72 3.94 3.19 2.15 2.80 4.77 3.16 11.50%
EY 26.92 25.36 31.34 46.53 35.73 20.98 31.68 -10.29%
DY 0.00 10.34 0.00 0.00 0.00 6.20 0.00 -
P/NAPS 0.86 0.78 0.67 0.51 0.55 0.59 0.38 72.46%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 18/07/12 23/05/12 18/01/12 19/10/11 14/07/11 23/05/11 21/01/11 -
Price 1.97 1.53 1.30 1.20 1.32 1.23 0.82 -
P/RPS 0.72 0.72 0.63 0.47 0.58 0.65 0.48 31.06%
P/EPS 4.31 4.16 3.51 2.55 3.10 4.85 3.50 14.90%
EY 23.23 24.03 28.45 39.17 32.21 20.64 28.59 -12.93%
DY 0.00 9.80 0.00 0.00 0.00 6.10 0.00 -
P/NAPS 1.00 0.82 0.73 0.60 0.61 0.60 0.42 78.40%

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