[HUAYANG] QoQ Annualized Quarter Result on 31-Mar-2013 [#4]

Stock
[HUAYANG] HUA YANG BHD
Announcement Date
22-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Mar-2013 [#4]
Profit Trend
QoQ- -1.14%
YoY- 33.08%
Quarter Report
Latest QR
Upcoming QR
HUAYANG's Result
HUAYANG's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 415,509 363,488 321,996 408,670 408,362 403,336 391,856 3.97%
PBT 81,078 66,668 66,576 95,305 96,030 90,060 89,600 -6.42%
Tax -21,942 -17,374 -17,300 -24,833 -24,745 -23,000 -23,720 -5.04%
NP 59,136 49,294 49,276 70,472 71,285 67,060 65,880 -6.92%
-
NP to SH 59,136 49,294 49,276 70,472 71,285 67,060 65,880 -6.92%
-
Tax Rate 27.06% 26.06% 25.99% 26.06% 25.77% 25.54% 26.47% -
Total Cost 356,373 314,194 272,720 338,198 337,077 336,276 325,976 6.10%
-
Net Worth 361,680 342,484 346,595 325,581 315,055 286,682 283,618 17.54%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 17,599 - - 25,526 12,729 - - -
Div Payout % 29.76% - - 36.22% 17.86% - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 361,680 342,484 346,595 325,581 315,055 286,682 283,618 17.54%
NOSH 264,000 197,967 198,054 192,651 190,942 147,774 143,968 49.65%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 14.23% 13.56% 15.30% 17.24% 17.46% 16.63% 16.81% -
ROE 16.35% 14.39% 14.22% 21.64% 22.63% 23.39% 23.23% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 157.39 183.61 162.58 212.13 213.87 272.94 272.18 -30.52%
EPS 22.40 24.90 24.88 36.58 37.33 45.38 45.76 -37.80%
DPS 6.67 0.00 0.00 13.25 6.67 0.00 0.00 -
NAPS 1.37 1.73 1.75 1.69 1.65 1.94 1.97 -21.45%
Adjusted Per Share Value based on latest NOSH - 197,997
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 94.43 82.61 73.18 92.88 92.81 91.67 89.06 3.96%
EPS 13.44 11.20 11.20 16.02 16.20 15.24 14.97 -6.91%
DPS 4.00 0.00 0.00 5.80 2.89 0.00 0.00 -
NAPS 0.822 0.7784 0.7877 0.74 0.716 0.6516 0.6446 17.54%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 1.92 2.99 2.79 1.81 1.63 1.82 1.70 -
P/RPS 1.22 1.63 1.72 0.85 0.76 0.67 0.62 56.83%
P/EPS 8.57 12.01 11.21 4.95 4.37 4.01 3.72 74.16%
EY 11.67 8.33 8.92 20.21 22.90 24.93 26.92 -42.63%
DY 3.47 0.00 0.00 7.32 4.09 0.00 0.00 -
P/NAPS 1.40 1.73 1.59 1.07 0.99 0.94 0.86 38.26%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 22/01/14 23/10/13 17/07/13 22/05/13 23/01/13 17/10/12 18/07/12 -
Price 1.99 2.27 3.17 2.94 1.58 1.61 1.97 -
P/RPS 1.26 1.24 1.95 1.39 0.74 0.59 0.72 45.07%
P/EPS 8.88 9.12 12.74 8.04 4.23 3.55 4.31 61.70%
EY 11.26 10.97 7.85 12.44 23.63 28.19 23.23 -38.21%
DY 3.35 0.00 0.00 4.51 4.22 0.00 0.00 -
P/NAPS 1.45 1.31 1.81 1.74 0.96 0.83 1.00 28.02%

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