[HUAYANG] QoQ Cumulative Quarter Result on 30-Sep-2012 [#2]

Stock
[HUAYANG] HUA YANG BHD
Announcement Date
17-Oct-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Sep-2012 [#2]
Profit Trend
QoQ- 103.58%
YoY- 32.13%
Quarter Report
Latest QR
Upcoming QR
HUAYANG's Result
HUAYANG's Financial Summary
View:
Show?
Cumulative Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 80,499 408,670 306,272 201,668 97,964 306,412 222,130 -49.20%
PBT 16,644 95,305 72,023 45,030 22,400 72,503 53,928 -54.36%
Tax -4,325 -24,833 -18,559 -11,500 -5,930 -19,068 -13,924 -54.16%
NP 12,319 70,472 53,464 33,530 16,470 53,435 40,004 -54.43%
-
NP to SH 12,319 70,472 53,464 33,530 16,470 52,953 39,946 -54.38%
-
Tax Rate 25.99% 26.06% 25.77% 25.54% 26.47% 26.30% 25.82% -
Total Cost 68,180 338,198 252,808 168,138 81,494 252,977 182,126 -48.08%
-
Net Worth 346,595 325,581 315,055 286,682 283,618 267,844 254,882 22.76%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - 25,526 9,547 - - 21,600 - -
Div Payout % - 36.22% 17.86% - - 40.79% - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 346,595 325,581 315,055 286,682 283,618 267,844 254,882 22.76%
NOSH 198,054 192,651 190,942 147,774 143,968 144,002 144,001 23.69%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 15.30% 17.24% 17.46% 16.63% 16.81% 17.44% 18.01% -
ROE 3.55% 21.64% 16.97% 11.70% 5.81% 19.77% 15.67% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 40.64 212.13 160.40 136.47 68.05 212.78 154.26 -58.93%
EPS 6.22 36.58 28.00 22.69 11.44 28.84 27.74 -63.12%
DPS 0.00 13.25 5.00 0.00 0.00 15.00 0.00 -
NAPS 1.75 1.69 1.65 1.94 1.97 1.86 1.77 -0.75%
Adjusted Per Share Value based on latest NOSH - 151,509
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 18.30 92.88 69.61 45.83 22.26 69.64 50.48 -49.18%
EPS 2.80 16.02 12.15 7.62 3.74 12.03 9.08 -54.38%
DPS 0.00 5.80 2.17 0.00 0.00 4.91 0.00 -
NAPS 0.7877 0.74 0.716 0.6516 0.6446 0.6087 0.5793 22.75%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 2.79 1.81 1.63 1.82 1.70 1.45 1.18 -
P/RPS 6.86 0.85 1.02 1.33 2.50 0.68 0.76 334.09%
P/EPS 44.86 4.95 5.82 8.02 14.86 3.94 4.25 381.87%
EY 2.23 20.21 17.18 12.47 6.73 25.36 23.51 -79.23%
DY 0.00 7.32 3.07 0.00 0.00 10.34 0.00 -
P/NAPS 1.59 1.07 0.99 0.94 0.86 0.78 0.67 78.00%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 17/07/13 22/05/13 23/01/13 17/10/12 18/07/12 23/05/12 18/01/12 -
Price 3.17 2.94 1.58 1.61 1.97 1.53 1.30 -
P/RPS 7.80 1.39 0.99 1.18 2.90 0.72 0.84 342.38%
P/EPS 50.96 8.04 5.64 7.10 17.22 4.16 4.69 391.28%
EY 1.96 12.44 17.72 14.09 5.81 24.03 21.34 -79.67%
DY 0.00 4.51 3.16 0.00 0.00 9.80 0.00 -
P/NAPS 1.81 1.74 0.96 0.83 1.00 0.82 0.73 83.29%

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