[HUAYANG] QoQ Cumulative Quarter Result on 30-Jun-2014 [#1]

Stock
[HUAYANG] HUA YANG BHD
Announcement Date
16-Jul-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
30-Jun-2014 [#1]
Profit Trend
QoQ- -70.86%
YoY- 94.35%
Quarter Report
Latest QR
Upcoming QR
HUAYANG's Result
HUAYANG's Financial Summary
View:
Show?
Cumulative Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 583,576 431,461 275,961 136,470 509,893 311,632 181,744 117.80%
PBT 153,451 110,950 67,744 32,573 112,361 60,809 33,334 176.98%
Tax -42,884 -30,089 -17,820 -8,631 -30,195 -16,457 -8,687 190.20%
NP 110,567 80,861 49,924 23,942 82,166 44,352 24,647 172.25%
-
NP to SH 110,567 80,861 49,924 23,942 82,166 44,352 24,647 172.25%
-
Tax Rate 27.95% 27.12% 26.30% 26.50% 26.87% 27.06% 26.06% -
Total Cost 473,009 350,600 226,037 112,528 427,727 267,280 157,097 108.65%
-
Net Worth 464,613 448,787 435,613 411,791 388,142 361,680 342,484 22.56%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div 34,318 13,199 - - 31,685 13,200 - -
Div Payout % 31.04% 16.32% - - 38.56% 29.76% - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 464,613 448,787 435,613 411,791 388,142 361,680 342,484 22.56%
NOSH 263,985 263,992 264,008 263,969 264,042 264,000 197,967 21.17%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 18.95% 18.74% 18.09% 17.54% 16.11% 14.23% 13.56% -
ROE 23.80% 18.02% 11.46% 5.81% 21.17% 12.26% 7.20% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 221.06 163.44 104.53 51.70 193.11 118.04 91.80 79.75%
EPS 41.88 30.63 18.91 9.07 31.12 16.80 12.45 124.67%
DPS 13.00 5.00 0.00 0.00 12.00 5.00 0.00 -
NAPS 1.76 1.70 1.65 1.56 1.47 1.37 1.73 1.15%
Adjusted Per Share Value based on latest NOSH - 263,969
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 132.63 98.06 62.72 31.02 115.88 70.83 41.31 117.78%
EPS 25.13 18.38 11.35 5.44 18.67 10.08 5.60 172.31%
DPS 7.80 3.00 0.00 0.00 7.20 3.00 0.00 -
NAPS 1.0559 1.02 0.99 0.9359 0.8821 0.822 0.7784 22.56%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 2.06 2.05 2.34 2.25 1.78 1.92 2.99 -
P/RPS 0.93 1.25 2.24 4.35 0.92 1.63 3.26 -56.69%
P/EPS 4.92 6.69 12.37 24.81 5.72 11.43 24.02 -65.28%
EY 20.33 14.94 8.08 4.03 17.48 8.75 4.16 188.25%
DY 6.31 2.44 0.00 0.00 6.74 2.60 0.00 -
P/NAPS 1.17 1.21 1.42 1.44 1.21 1.40 1.73 -22.97%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 22/05/15 21/01/15 23/10/14 16/07/14 21/05/14 22/01/14 23/10/13 -
Price 2.09 2.15 2.30 2.38 1.82 1.99 2.27 -
P/RPS 0.95 1.32 2.20 4.60 0.94 1.69 2.47 -47.14%
P/EPS 4.99 7.02 12.16 26.24 5.85 11.85 18.23 -57.87%
EY 20.04 14.25 8.22 3.81 17.10 8.44 5.48 137.54%
DY 6.22 2.33 0.00 0.00 6.59 2.51 0.00 -
P/NAPS 1.19 1.26 1.39 1.53 1.24 1.45 1.31 -6.20%

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