[HUAYANG] QoQ Annualized Quarter 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- 6.3%
YoY- 33.84%
Quarter Report
Latest QR
Upcoming QR
HUAYANG's Result
HUAYANG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 363,488 321,996 408,670 408,362 403,336 391,856 306,412 12.04%
PBT 66,668 66,576 95,305 96,030 90,060 89,600 72,503 -5.43%
Tax -17,374 -17,300 -24,833 -24,745 -23,000 -23,720 -19,068 -6.00%
NP 49,294 49,276 70,472 71,285 67,060 65,880 53,435 -5.23%
-
NP to SH 49,294 49,276 70,472 71,285 67,060 65,880 52,953 -4.65%
-
Tax Rate 26.06% 25.99% 26.06% 25.77% 25.54% 26.47% 26.30% -
Total Cost 314,194 272,720 338,198 337,077 336,276 325,976 252,977 15.52%
-
Net Worth 342,484 346,595 325,581 315,055 286,682 283,618 267,844 17.78%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - 25,526 12,729 - - 21,600 -
Div Payout % - - 36.22% 17.86% - - 40.79% -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 342,484 346,595 325,581 315,055 286,682 283,618 267,844 17.78%
NOSH 197,967 198,054 192,651 190,942 147,774 143,968 144,002 23.61%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 13.56% 15.30% 17.24% 17.46% 16.63% 16.81% 17.44% -
ROE 14.39% 14.22% 21.64% 22.63% 23.39% 23.23% 19.77% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 183.61 162.58 212.13 213.87 272.94 272.18 212.78 -9.35%
EPS 24.90 24.88 36.58 37.33 45.38 45.76 28.84 -9.32%
DPS 0.00 0.00 13.25 6.67 0.00 0.00 15.00 -
NAPS 1.73 1.75 1.69 1.65 1.94 1.97 1.86 -4.71%
Adjusted Per Share Value based on latest NOSH - 197,954
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 82.61 73.18 92.88 92.81 91.67 89.06 69.64 12.04%
EPS 11.20 11.20 16.02 16.20 15.24 14.97 12.03 -4.65%
DPS 0.00 0.00 5.80 2.89 0.00 0.00 4.91 -
NAPS 0.7784 0.7877 0.74 0.716 0.6516 0.6446 0.6087 17.79%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 2.99 2.79 1.81 1.63 1.82 1.70 1.45 -
P/RPS 1.63 1.72 0.85 0.76 0.67 0.62 0.68 79.01%
P/EPS 12.01 11.21 4.95 4.37 4.01 3.72 3.94 110.08%
EY 8.33 8.92 20.21 22.90 24.93 26.92 25.36 -52.36%
DY 0.00 0.00 7.32 4.09 0.00 0.00 10.34 -
P/NAPS 1.73 1.59 1.07 0.99 0.94 0.86 0.78 69.99%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 23/10/13 17/07/13 22/05/13 23/01/13 17/10/12 18/07/12 23/05/12 -
Price 2.27 3.17 2.94 1.58 1.61 1.97 1.53 -
P/RPS 1.24 1.95 1.39 0.74 0.59 0.72 0.72 43.63%
P/EPS 9.12 12.74 8.04 4.23 3.55 4.31 4.16 68.67%
EY 10.97 7.85 12.44 23.63 28.19 23.23 24.03 -40.68%
DY 0.00 0.00 4.51 4.22 0.00 0.00 9.80 -
P/NAPS 1.31 1.81 1.74 0.96 0.83 1.00 0.82 36.62%

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