[HUAYANG] QoQ Annualized Quarter Result on 31-Mar-2014 [#4]

Stock
[HUAYANG] HUA YANG BHD
Announcement Date
21-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Mar-2014 [#4]
Profit Trend
QoQ- 38.94%
YoY- 16.59%
Quarter Report
Latest QR
Upcoming QR
HUAYANG's Result
HUAYANG's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 575,281 551,922 545,880 509,893 415,509 363,488 321,996 47.08%
PBT 147,933 135,488 130,292 112,361 81,078 66,668 66,576 70.03%
Tax -40,118 -35,640 -34,524 -30,195 -21,942 -17,374 -17,300 74.92%
NP 107,814 99,848 95,768 82,166 59,136 49,294 49,276 68.29%
-
NP to SH 107,814 99,848 95,768 82,166 59,136 49,294 49,276 68.29%
-
Tax Rate 27.12% 26.30% 26.50% 26.87% 27.06% 26.06% 25.99% -
Total Cost 467,466 452,074 450,112 427,727 356,373 314,194 272,720 43.08%
-
Net Worth 448,787 435,613 411,791 388,142 361,680 342,484 346,595 18.74%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 17,599 - - 31,685 17,599 - - -
Div Payout % 16.32% - - 38.56% 29.76% - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 448,787 435,613 411,791 388,142 361,680 342,484 346,595 18.74%
NOSH 263,992 264,008 263,969 264,042 264,000 197,967 198,054 21.05%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 18.74% 18.09% 17.54% 16.11% 14.23% 13.56% 15.30% -
ROE 24.02% 22.92% 23.26% 21.17% 16.35% 14.39% 14.22% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 217.92 209.05 206.80 193.11 157.39 183.61 162.58 21.50%
EPS 40.84 37.82 36.28 31.12 22.40 24.90 24.88 39.02%
DPS 6.67 0.00 0.00 12.00 6.67 0.00 0.00 -
NAPS 1.70 1.65 1.56 1.47 1.37 1.73 1.75 -1.90%
Adjusted Per Share Value based on latest NOSH - 264,092
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 130.75 125.44 124.06 115.88 94.43 82.61 73.18 47.08%
EPS 24.50 22.69 21.77 18.67 13.44 11.20 11.20 68.27%
DPS 4.00 0.00 0.00 7.20 4.00 0.00 0.00 -
NAPS 1.02 0.99 0.9359 0.8821 0.822 0.7784 0.7877 18.74%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 2.05 2.34 2.25 1.78 1.92 2.99 2.79 -
P/RPS 0.94 1.12 1.09 0.92 1.22 1.63 1.72 -33.08%
P/EPS 5.02 6.19 6.20 5.72 8.57 12.01 11.21 -41.38%
EY 19.92 16.16 16.12 17.48 11.67 8.33 8.92 70.60%
DY 3.25 0.00 0.00 6.74 3.47 0.00 0.00 -
P/NAPS 1.21 1.42 1.44 1.21 1.40 1.73 1.59 -16.60%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 21/01/15 23/10/14 16/07/14 21/05/14 22/01/14 23/10/13 17/07/13 -
Price 2.15 2.30 2.38 1.82 1.99 2.27 3.17 -
P/RPS 0.99 1.10 1.15 0.94 1.26 1.24 1.95 -36.28%
P/EPS 5.26 6.08 6.56 5.85 8.88 9.12 12.74 -44.46%
EY 19.00 16.44 15.24 17.10 11.26 10.97 7.85 79.97%
DY 3.10 0.00 0.00 6.59 3.35 0.00 0.00 -
P/NAPS 1.26 1.39 1.53 1.24 1.45 1.31 1.81 -21.40%

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