[HUAYANG] QoQ Annualized Quarter Result on 31-Dec-2014 [#3]

Stock
[HUAYANG] HUA YANG BHD
Announcement Date
21-Jan-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
31-Dec-2014 [#3]
Profit Trend
QoQ- 7.98%
YoY- 82.32%
Quarter Report
Latest QR
Upcoming QR
HUAYANG's Result
HUAYANG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 586,388 570,296 583,576 575,281 551,922 545,880 509,893 9.75%
PBT 156,812 160,740 153,451 147,933 135,488 130,292 112,361 24.85%
Tax -39,660 -41,176 -42,884 -40,118 -35,640 -34,524 -30,195 19.91%
NP 117,152 119,564 110,567 107,814 99,848 95,768 82,166 26.65%
-
NP to SH 117,152 119,564 110,567 107,814 99,848 95,768 82,166 26.65%
-
Tax Rate 25.29% 25.62% 27.95% 27.12% 26.30% 26.50% 26.87% -
Total Cost 469,236 450,732 473,009 467,466 452,074 450,112 427,727 6.36%
-
Net Worth 525,309 496,422 464,613 448,787 435,613 411,791 388,142 22.33%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - 34,318 17,599 - - 31,685 -
Div Payout % - - 31.04% 16.32% - - 38.56% -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 525,309 496,422 464,613 448,787 435,613 411,791 388,142 22.33%
NOSH 263,974 264,054 263,985 263,992 264,008 263,969 264,042 -0.01%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 19.98% 20.97% 18.95% 18.74% 18.09% 17.54% 16.11% -
ROE 22.30% 24.09% 23.80% 24.02% 22.92% 23.26% 21.17% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 222.14 215.98 221.06 217.92 209.05 206.80 193.11 9.77%
EPS 44.38 45.28 41.88 40.84 37.82 36.28 31.12 26.66%
DPS 0.00 0.00 13.00 6.67 0.00 0.00 12.00 -
NAPS 1.99 1.88 1.76 1.70 1.65 1.56 1.47 22.35%
Adjusted Per Share Value based on latest NOSH - 263,967
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 133.27 129.61 132.63 130.75 125.44 124.06 115.88 9.76%
EPS 26.63 27.17 25.13 24.50 22.69 21.77 18.67 26.68%
DPS 0.00 0.00 7.80 4.00 0.00 0.00 7.20 -
NAPS 1.1939 1.1282 1.0559 1.02 0.99 0.9359 0.8821 22.33%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 1.81 1.92 2.06 2.05 2.34 2.25 1.78 -
P/RPS 0.81 0.89 0.93 0.94 1.12 1.09 0.92 -8.13%
P/EPS 4.08 4.24 4.92 5.02 6.19 6.20 5.72 -20.15%
EY 24.52 23.58 20.33 19.92 16.16 16.12 17.48 25.28%
DY 0.00 0.00 6.31 3.25 0.00 0.00 6.74 -
P/NAPS 0.91 1.02 1.17 1.21 1.42 1.44 1.21 -17.28%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 21/10/15 13/07/15 22/05/15 21/01/15 23/10/14 16/07/14 21/05/14 -
Price 1.81 1.90 2.09 2.15 2.30 2.38 1.82 -
P/RPS 0.81 0.88 0.95 0.99 1.10 1.15 0.94 -9.43%
P/EPS 4.08 4.20 4.99 5.26 6.08 6.56 5.85 -21.33%
EY 24.52 23.83 20.04 19.00 16.44 15.24 17.10 27.13%
DY 0.00 0.00 6.22 3.10 0.00 0.00 6.59 -
P/NAPS 0.91 1.01 1.19 1.26 1.39 1.53 1.24 -18.62%

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