[HUAYANG] QoQ Annualized Quarter Result on 31-Mar-2012 [#4]

Stock
[HUAYANG] HUA YANG BHD
Announcement Date
23-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
31-Mar-2012 [#4]
Profit Trend
QoQ- -0.58%
YoY- 110.57%
Quarter Report
Latest QR
Upcoming QR
HUAYANG's Result
HUAYANG's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 408,362 403,336 391,856 306,412 296,173 275,758 247,004 39.60%
PBT 96,030 90,060 89,600 72,503 71,904 68,294 61,036 35.08%
Tax -24,745 -23,000 -23,720 -19,068 -18,565 -17,446 -14,988 39.47%
NP 71,285 67,060 65,880 53,435 53,338 50,848 46,048 33.64%
-
NP to SH 71,285 67,060 65,880 52,953 53,261 50,754 45,920 33.89%
-
Tax Rate 25.77% 25.54% 26.47% 26.30% 25.82% 25.55% 24.56% -
Total Cost 337,077 336,276 325,976 252,977 242,834 224,910 200,956 40.95%
-
Net Worth 315,055 286,682 283,618 267,844 254,882 215,974 232,191 22.45%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 12,729 - - 21,600 - - - -
Div Payout % 17.86% - - 40.79% - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 315,055 286,682 283,618 267,844 254,882 215,974 232,191 22.45%
NOSH 190,942 147,774 143,968 144,002 144,001 107,987 107,996 45.96%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 17.46% 16.63% 16.81% 17.44% 18.01% 18.44% 18.64% -
ROE 22.63% 23.39% 23.23% 19.77% 20.90% 23.50% 19.78% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 213.87 272.94 272.18 212.78 205.67 255.36 228.72 -4.35%
EPS 37.33 45.38 45.76 28.84 36.99 35.24 42.52 -8.27%
DPS 6.67 0.00 0.00 15.00 0.00 0.00 0.00 -
NAPS 1.65 1.94 1.97 1.86 1.77 2.00 2.15 -16.10%
Adjusted Per Share Value based on latest NOSH - 144,004
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 92.81 91.67 89.06 69.64 67.31 62.67 56.14 39.60%
EPS 16.20 15.24 14.97 12.03 12.10 11.54 10.44 33.85%
DPS 2.89 0.00 0.00 4.91 0.00 0.00 0.00 -
NAPS 0.716 0.6516 0.6446 0.6087 0.5793 0.4909 0.5277 22.44%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 1.63 1.82 1.70 1.45 1.18 1.01 1.19 -
P/RPS 0.76 0.67 0.62 0.68 0.57 0.40 0.52 28.63%
P/EPS 4.37 4.01 3.72 3.94 3.19 2.15 2.80 34.36%
EY 22.90 24.93 26.92 25.36 31.34 46.53 35.73 -25.56%
DY 4.09 0.00 0.00 10.34 0.00 0.00 0.00 -
P/NAPS 0.99 0.94 0.86 0.78 0.67 0.51 0.55 47.70%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 23/01/13 17/10/12 18/07/12 23/05/12 18/01/12 19/10/11 14/07/11 -
Price 1.58 1.61 1.97 1.53 1.30 1.20 1.32 -
P/RPS 0.74 0.59 0.72 0.72 0.63 0.47 0.58 17.54%
P/EPS 4.23 3.55 4.31 4.16 3.51 2.55 3.10 22.90%
EY 23.63 28.19 23.23 24.03 28.45 39.17 32.21 -18.58%
DY 4.22 0.00 0.00 9.80 0.00 0.00 0.00 -
P/NAPS 0.96 0.83 1.00 0.82 0.73 0.60 0.61 35.11%

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