[HUAYANG] QoQ Cumulative Quarter Result on 30-Sep-2011 [#2]

Stock
[HUAYANG] HUA YANG BHD
Announcement Date
19-Oct-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
30-Sep-2011 [#2]
Profit Trend
QoQ- 121.05%
YoY- 175.12%
Quarter Report
Latest QR
Upcoming QR
HUAYANG's Result
HUAYANG's Financial Summary
View:
Show?
Cumulative Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 97,964 306,412 222,130 137,879 61,751 188,865 122,149 -13.69%
PBT 22,400 72,503 53,928 34,147 15,259 34,257 22,753 -1.03%
Tax -5,930 -19,068 -13,924 -8,723 -3,747 -9,170 -5,927 0.03%
NP 16,470 53,435 40,004 25,424 11,512 25,087 16,826 -1.41%
-
NP to SH 16,470 52,953 39,946 25,377 11,480 25,148 16,904 -1.72%
-
Tax Rate 26.47% 26.30% 25.82% 25.55% 24.56% 26.77% 26.05% -
Total Cost 81,494 252,977 182,126 112,455 50,239 163,778 105,323 -15.73%
-
Net Worth 283,618 267,844 254,882 215,974 232,191 203,104 189,424 30.90%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - 21,600 - - - 7,430 - -
Div Payout % - 40.79% - - - 29.55% - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 283,618 267,844 254,882 215,974 232,191 203,104 189,424 30.90%
NOSH 143,968 144,002 144,001 107,987 107,996 99,075 96,154 30.90%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 16.81% 17.44% 18.01% 18.44% 18.64% 13.28% 13.77% -
ROE 5.81% 19.77% 15.67% 11.75% 4.94% 12.38% 8.92% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 68.05 212.78 154.26 127.68 57.18 190.63 127.03 -34.06%
EPS 11.44 28.84 27.74 17.62 10.63 17.46 17.58 -24.92%
DPS 0.00 15.00 0.00 0.00 0.00 7.50 0.00 -
NAPS 1.97 1.86 1.77 2.00 2.15 2.05 1.97 0.00%
Adjusted Per Share Value based on latest NOSH - 107,979
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 22.26 69.64 50.48 31.34 14.03 42.92 27.76 -13.69%
EPS 3.74 12.03 9.08 5.77 2.61 5.72 3.84 -1.74%
DPS 0.00 4.91 0.00 0.00 0.00 1.69 0.00 -
NAPS 0.6446 0.6087 0.5793 0.4909 0.5277 0.4616 0.4305 30.91%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 1.70 1.45 1.18 1.01 1.19 1.21 0.74 -
P/RPS 2.50 0.68 0.76 0.79 2.08 0.63 0.58 165.09%
P/EPS 14.86 3.94 4.25 4.30 11.19 4.77 4.21 132.00%
EY 6.73 25.36 23.51 23.27 8.93 20.98 23.76 -56.90%
DY 0.00 10.34 0.00 0.00 0.00 6.20 0.00 -
P/NAPS 0.86 0.78 0.67 0.51 0.55 0.59 0.38 72.46%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 18/07/12 23/05/12 18/01/12 19/10/11 14/07/11 23/05/11 21/01/11 -
Price 1.97 1.53 1.30 1.20 1.32 1.23 0.82 -
P/RPS 2.90 0.72 0.84 0.94 2.31 0.65 0.65 171.25%
P/EPS 17.22 4.16 4.69 5.11 12.42 4.85 4.66 139.20%
EY 5.81 24.03 21.34 19.58 8.05 20.64 21.44 -58.15%
DY 0.00 9.80 0.00 0.00 0.00 6.10 0.00 -
P/NAPS 1.00 0.82 0.73 0.60 0.61 0.60 0.42 78.40%

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