[HUAYANG] QoQ Cumulative Quarter Result on 31-Dec-2011 [#3]

Stock
[HUAYANG] HUA YANG BHD
Announcement Date
18-Jan-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
31-Dec-2011 [#3]
Profit Trend
QoQ- 57.41%
YoY- 136.31%
Quarter Report
Latest QR
Upcoming QR
HUAYANG's Result
HUAYANG's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 201,668 97,964 306,412 222,130 137,879 61,751 188,865 4.45%
PBT 45,030 22,400 72,503 53,928 34,147 15,259 34,257 19.93%
Tax -11,500 -5,930 -19,068 -13,924 -8,723 -3,747 -9,170 16.24%
NP 33,530 16,470 53,435 40,004 25,424 11,512 25,087 21.27%
-
NP to SH 33,530 16,470 52,953 39,946 25,377 11,480 25,148 21.07%
-
Tax Rate 25.54% 26.47% 26.30% 25.82% 25.55% 24.56% 26.77% -
Total Cost 168,138 81,494 252,977 182,126 112,455 50,239 163,778 1.76%
-
Net Worth 286,682 283,618 267,844 254,882 215,974 232,191 203,104 25.75%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - 21,600 - - - 7,430 -
Div Payout % - - 40.79% - - - 29.55% -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 286,682 283,618 267,844 254,882 215,974 232,191 203,104 25.75%
NOSH 147,774 143,968 144,002 144,001 107,987 107,996 99,075 30.44%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 16.63% 16.81% 17.44% 18.01% 18.44% 18.64% 13.28% -
ROE 11.70% 5.81% 19.77% 15.67% 11.75% 4.94% 12.38% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 136.47 68.05 212.78 154.26 127.68 57.18 190.63 -19.92%
EPS 22.69 11.44 28.84 27.74 17.62 10.63 17.46 19.02%
DPS 0.00 0.00 15.00 0.00 0.00 0.00 7.50 -
NAPS 1.94 1.97 1.86 1.77 2.00 2.15 2.05 -3.60%
Adjusted Per Share Value based on latest NOSH - 143,962
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 45.83 22.26 69.64 50.48 31.34 14.03 42.92 4.45%
EPS 7.62 3.74 12.03 9.08 5.77 2.61 5.72 21.00%
DPS 0.00 0.00 4.91 0.00 0.00 0.00 1.69 -
NAPS 0.6516 0.6446 0.6087 0.5793 0.4909 0.5277 0.4616 25.75%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 1.82 1.70 1.45 1.18 1.01 1.19 1.21 -
P/RPS 1.33 2.50 0.68 0.76 0.79 2.08 0.63 64.34%
P/EPS 8.02 14.86 3.94 4.25 4.30 11.19 4.77 41.26%
EY 12.47 6.73 25.36 23.51 23.27 8.93 20.98 -29.24%
DY 0.00 0.00 10.34 0.00 0.00 0.00 6.20 -
P/NAPS 0.94 0.86 0.78 0.67 0.51 0.55 0.59 36.29%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 17/10/12 18/07/12 23/05/12 18/01/12 19/10/11 14/07/11 23/05/11 -
Price 1.61 1.97 1.53 1.30 1.20 1.32 1.23 -
P/RPS 1.18 2.90 0.72 0.84 0.94 2.31 0.65 48.65%
P/EPS 7.10 17.22 4.16 4.69 5.11 12.42 4.85 28.83%
EY 14.09 5.81 24.03 21.34 19.58 8.05 20.64 -22.41%
DY 0.00 0.00 9.80 0.00 0.00 0.00 6.10 -
P/NAPS 0.83 1.00 0.82 0.73 0.60 0.61 0.60 24.07%

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