[HUAYANG] QoQ Annualized Quarter Result on 31-Dec-2013 [#3]

Stock
[HUAYANG] HUA YANG BHD
Announcement Date
22-Jan-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Dec-2013 [#3]
Profit Trend
QoQ- 19.97%
YoY- -17.04%
Quarter Report
Latest QR
Upcoming QR
HUAYANG's Result
HUAYANG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 551,922 545,880 509,893 415,509 363,488 321,996 408,670 22.15%
PBT 135,488 130,292 112,361 81,078 66,668 66,576 95,305 26.40%
Tax -35,640 -34,524 -30,195 -21,942 -17,374 -17,300 -24,833 27.20%
NP 99,848 95,768 82,166 59,136 49,294 49,276 70,472 26.12%
-
NP to SH 99,848 95,768 82,166 59,136 49,294 49,276 70,472 26.12%
-
Tax Rate 26.30% 26.50% 26.87% 27.06% 26.06% 25.99% 26.06% -
Total Cost 452,074 450,112 427,727 356,373 314,194 272,720 338,198 21.32%
-
Net Worth 435,613 411,791 388,142 361,680 342,484 346,595 325,581 21.39%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - 31,685 17,599 - - 25,526 -
Div Payout % - - 38.56% 29.76% - - 36.22% -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 435,613 411,791 388,142 361,680 342,484 346,595 325,581 21.39%
NOSH 264,008 263,969 264,042 264,000 197,967 198,054 192,651 23.35%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 18.09% 17.54% 16.11% 14.23% 13.56% 15.30% 17.24% -
ROE 22.92% 23.26% 21.17% 16.35% 14.39% 14.22% 21.64% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 209.05 206.80 193.11 157.39 183.61 162.58 212.13 -0.96%
EPS 37.82 36.28 31.12 22.40 24.90 24.88 36.58 2.24%
DPS 0.00 0.00 12.00 6.67 0.00 0.00 13.25 -
NAPS 1.65 1.56 1.47 1.37 1.73 1.75 1.69 -1.58%
Adjusted Per Share Value based on latest NOSH - 264,142
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 125.44 124.06 115.88 94.43 82.61 73.18 92.88 22.16%
EPS 22.69 21.77 18.67 13.44 11.20 11.20 16.02 26.09%
DPS 0.00 0.00 7.20 4.00 0.00 0.00 5.80 -
NAPS 0.99 0.9359 0.8821 0.822 0.7784 0.7877 0.74 21.39%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 2.34 2.25 1.78 1.92 2.99 2.79 1.81 -
P/RPS 1.12 1.09 0.92 1.22 1.63 1.72 0.85 20.16%
P/EPS 6.19 6.20 5.72 8.57 12.01 11.21 4.95 16.05%
EY 16.16 16.12 17.48 11.67 8.33 8.92 20.21 -13.83%
DY 0.00 0.00 6.74 3.47 0.00 0.00 7.32 -
P/NAPS 1.42 1.44 1.21 1.40 1.73 1.59 1.07 20.74%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 23/10/14 16/07/14 21/05/14 22/01/14 23/10/13 17/07/13 22/05/13 -
Price 2.30 2.38 1.82 1.99 2.27 3.17 2.94 -
P/RPS 1.10 1.15 0.94 1.26 1.24 1.95 1.39 -14.43%
P/EPS 6.08 6.56 5.85 8.88 9.12 12.74 8.04 -16.98%
EY 16.44 15.24 17.10 11.26 10.97 7.85 12.44 20.40%
DY 0.00 0.00 6.59 3.35 0.00 0.00 4.51 -
P/NAPS 1.39 1.53 1.24 1.45 1.31 1.81 1.74 -13.89%

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