[HUAYANG] QoQ Cumulative Quarter Result on 30-Sep-2013 [#2]

Stock
[HUAYANG] HUA YANG BHD
Announcement Date
23-Oct-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Sep-2013 [#2]
Profit Trend
QoQ- 100.07%
YoY- -26.49%
Quarter Report
Latest QR
Upcoming QR
HUAYANG's Result
HUAYANG's Financial Summary
View:
Show?
Cumulative Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 136,470 509,893 311,632 181,744 80,499 408,670 306,272 -41.74%
PBT 32,573 112,361 60,809 33,334 16,644 95,305 72,023 -41.16%
Tax -8,631 -30,195 -16,457 -8,687 -4,325 -24,833 -18,559 -40.05%
NP 23,942 82,166 44,352 24,647 12,319 70,472 53,464 -41.55%
-
NP to SH 23,942 82,166 44,352 24,647 12,319 70,472 53,464 -41.55%
-
Tax Rate 26.50% 26.87% 27.06% 26.06% 25.99% 26.06% 25.77% -
Total Cost 112,528 427,727 267,280 157,097 68,180 338,198 252,808 -41.78%
-
Net Worth 411,791 388,142 361,680 342,484 346,595 325,581 315,055 19.60%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - 31,685 13,200 - - 25,526 9,547 -
Div Payout % - 38.56% 29.76% - - 36.22% 17.86% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 411,791 388,142 361,680 342,484 346,595 325,581 315,055 19.60%
NOSH 263,969 264,042 264,000 197,967 198,054 192,651 190,942 24.17%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 17.54% 16.11% 14.23% 13.56% 15.30% 17.24% 17.46% -
ROE 5.81% 21.17% 12.26% 7.20% 3.55% 21.64% 16.97% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 51.70 193.11 118.04 91.80 40.64 212.13 160.40 -53.08%
EPS 9.07 31.12 16.80 12.45 6.22 36.58 28.00 -52.93%
DPS 0.00 12.00 5.00 0.00 0.00 13.25 5.00 -
NAPS 1.56 1.47 1.37 1.73 1.75 1.69 1.65 -3.68%
Adjusted Per Share Value based on latest NOSH - 197,881
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 31.02 115.88 70.83 41.31 18.30 92.88 69.61 -41.74%
EPS 5.44 18.67 10.08 5.60 2.80 16.02 12.15 -41.56%
DPS 0.00 7.20 3.00 0.00 0.00 5.80 2.17 -
NAPS 0.9359 0.8821 0.822 0.7784 0.7877 0.74 0.716 19.60%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 2.25 1.78 1.92 2.99 2.79 1.81 1.63 -
P/RPS 4.35 0.92 1.63 3.26 6.86 0.85 1.02 163.68%
P/EPS 24.81 5.72 11.43 24.02 44.86 4.95 5.82 163.60%
EY 4.03 17.48 8.75 4.16 2.23 20.21 17.18 -62.06%
DY 0.00 6.74 2.60 0.00 0.00 7.32 3.07 -
P/NAPS 1.44 1.21 1.40 1.73 1.59 1.07 0.99 28.46%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 16/07/14 21/05/14 22/01/14 23/10/13 17/07/13 22/05/13 23/01/13 -
Price 2.38 1.82 1.99 2.27 3.17 2.94 1.58 -
P/RPS 4.60 0.94 1.69 2.47 7.80 1.39 0.99 179.23%
P/EPS 26.24 5.85 11.85 18.23 50.96 8.04 5.64 179.47%
EY 3.81 17.10 8.44 5.48 1.96 12.44 17.72 -64.21%
DY 0.00 6.59 2.51 0.00 0.00 4.51 3.16 -
P/NAPS 1.53 1.24 1.45 1.31 1.81 1.74 0.96 36.55%

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