[HUAYANG] QoQ Cumulative Quarter Result on 31-Dec-2013 [#3]

Stock
[HUAYANG] HUA YANG BHD
Announcement Date
22-Jan-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Dec-2013 [#3]
Profit Trend
QoQ- 79.95%
YoY- -17.04%
Quarter Report
Latest QR
Upcoming QR
HUAYANG's Result
HUAYANG's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 275,961 136,470 509,893 311,632 181,744 80,499 408,670 -23.01%
PBT 67,744 32,573 112,361 60,809 33,334 16,644 95,305 -20.33%
Tax -17,820 -8,631 -30,195 -16,457 -8,687 -4,325 -24,833 -19.83%
NP 49,924 23,942 82,166 44,352 24,647 12,319 70,472 -20.51%
-
NP to SH 49,924 23,942 82,166 44,352 24,647 12,319 70,472 -20.51%
-
Tax Rate 26.30% 26.50% 26.87% 27.06% 26.06% 25.99% 26.06% -
Total Cost 226,037 112,528 427,727 267,280 157,097 68,180 338,198 -23.53%
-
Net Worth 435,613 411,791 388,142 361,680 342,484 346,595 325,581 21.39%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - 31,685 13,200 - - 25,526 -
Div Payout % - - 38.56% 29.76% - - 36.22% -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 435,613 411,791 388,142 361,680 342,484 346,595 325,581 21.39%
NOSH 264,008 263,969 264,042 264,000 197,967 198,054 192,651 23.35%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 18.09% 17.54% 16.11% 14.23% 13.56% 15.30% 17.24% -
ROE 11.46% 5.81% 21.17% 12.26% 7.20% 3.55% 21.64% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 104.53 51.70 193.11 118.04 91.80 40.64 212.13 -37.58%
EPS 18.91 9.07 31.12 16.80 12.45 6.22 36.58 -35.56%
DPS 0.00 0.00 12.00 5.00 0.00 0.00 13.25 -
NAPS 1.65 1.56 1.47 1.37 1.73 1.75 1.69 -1.58%
Adjusted Per Share Value based on latest NOSH - 264,142
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 62.72 31.02 115.88 70.83 41.31 18.30 92.88 -23.01%
EPS 11.35 5.44 18.67 10.08 5.60 2.80 16.02 -20.50%
DPS 0.00 0.00 7.20 3.00 0.00 0.00 5.80 -
NAPS 0.99 0.9359 0.8821 0.822 0.7784 0.7877 0.74 21.39%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 2.34 2.25 1.78 1.92 2.99 2.79 1.81 -
P/RPS 2.24 4.35 0.92 1.63 3.26 6.86 0.85 90.67%
P/EPS 12.37 24.81 5.72 11.43 24.02 44.86 4.95 84.04%
EY 8.08 4.03 17.48 8.75 4.16 2.23 20.21 -45.69%
DY 0.00 0.00 6.74 2.60 0.00 0.00 7.32 -
P/NAPS 1.42 1.44 1.21 1.40 1.73 1.59 1.07 20.74%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 23/10/14 16/07/14 21/05/14 22/01/14 23/10/13 17/07/13 22/05/13 -
Price 2.30 2.38 1.82 1.99 2.27 3.17 2.94 -
P/RPS 2.20 4.60 0.94 1.69 2.47 7.80 1.39 35.77%
P/EPS 12.16 26.24 5.85 11.85 18.23 50.96 8.04 31.72%
EY 8.22 3.81 17.10 8.44 5.48 1.96 12.44 -24.11%
DY 0.00 0.00 6.59 2.51 0.00 0.00 4.51 -
P/NAPS 1.39 1.53 1.24 1.45 1.31 1.81 1.74 -13.89%

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