[HUAYANG] QoQ Cumulative Quarter Result on 31-Mar-2012 [#4]

Stock
[HUAYANG] HUA YANG BHD
Announcement Date
23-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
31-Mar-2012 [#4]
Profit Trend
QoQ- 32.56%
YoY- 110.57%
Quarter Report
Latest QR
Upcoming QR
HUAYANG's Result
HUAYANG's Financial Summary
View:
Show?
Cumulative Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 306,272 201,668 97,964 306,412 222,130 137,879 61,751 189.42%
PBT 72,023 45,030 22,400 72,503 53,928 34,147 15,259 180.06%
Tax -18,559 -11,500 -5,930 -19,068 -13,924 -8,723 -3,747 189.16%
NP 53,464 33,530 16,470 53,435 40,004 25,424 11,512 177.06%
-
NP to SH 53,464 33,530 16,470 52,953 39,946 25,377 11,480 177.58%
-
Tax Rate 25.77% 25.54% 26.47% 26.30% 25.82% 25.55% 24.56% -
Total Cost 252,808 168,138 81,494 252,977 182,126 112,455 50,239 192.21%
-
Net Worth 315,055 286,682 283,618 267,844 254,882 215,974 232,191 22.45%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 9,547 - - 21,600 - - - -
Div Payout % 17.86% - - 40.79% - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 315,055 286,682 283,618 267,844 254,882 215,974 232,191 22.45%
NOSH 190,942 147,774 143,968 144,002 144,001 107,987 107,996 45.96%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 17.46% 16.63% 16.81% 17.44% 18.01% 18.44% 18.64% -
ROE 16.97% 11.70% 5.81% 19.77% 15.67% 11.75% 4.94% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 160.40 136.47 68.05 212.78 154.26 127.68 57.18 98.28%
EPS 28.00 22.69 11.44 28.84 27.74 17.62 10.63 90.16%
DPS 5.00 0.00 0.00 15.00 0.00 0.00 0.00 -
NAPS 1.65 1.94 1.97 1.86 1.77 2.00 2.15 -16.10%
Adjusted Per Share Value based on latest NOSH - 144,004
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 69.61 45.83 22.26 69.64 50.48 31.34 14.03 189.49%
EPS 12.15 7.62 3.74 12.03 9.08 5.77 2.61 177.50%
DPS 2.17 0.00 0.00 4.91 0.00 0.00 0.00 -
NAPS 0.716 0.6516 0.6446 0.6087 0.5793 0.4909 0.5277 22.44%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 1.63 1.82 1.70 1.45 1.18 1.01 1.19 -
P/RPS 1.02 1.33 2.50 0.68 0.76 0.79 2.08 -37.67%
P/EPS 5.82 8.02 14.86 3.94 4.25 4.30 11.19 -35.19%
EY 17.18 12.47 6.73 25.36 23.51 23.27 8.93 54.37%
DY 3.07 0.00 0.00 10.34 0.00 0.00 0.00 -
P/NAPS 0.99 0.94 0.86 0.78 0.67 0.51 0.55 47.70%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 23/01/13 17/10/12 18/07/12 23/05/12 18/01/12 19/10/11 14/07/11 -
Price 1.58 1.61 1.97 1.53 1.30 1.20 1.32 -
P/RPS 0.99 1.18 2.90 0.72 0.84 0.94 2.31 -43.01%
P/EPS 5.64 7.10 17.22 4.16 4.69 5.11 12.42 -40.77%
EY 17.72 14.09 5.81 24.03 21.34 19.58 8.05 68.81%
DY 3.16 0.00 0.00 9.80 0.00 0.00 0.00 -
P/NAPS 0.96 0.83 1.00 0.82 0.73 0.60 0.61 35.11%

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