[HUAYANG] QoQ Quarter Result on 30-Jun-2012 [#1]

Stock
[HUAYANG] HUA YANG BHD
Announcement Date
18-Jul-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Jun-2012 [#1]
Profit Trend
QoQ- 26.62%
YoY- 43.47%
Quarter Report
Latest QR
Upcoming QR
HUAYANG's Result
HUAYANG's Financial Summary
View:
Show?
Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 102,398 104,604 103,704 97,964 84,282 84,251 76,128 21.82%
PBT 23,282 26,993 22,630 22,400 18,575 19,781 18,888 14.94%
Tax -6,274 -7,059 -5,570 -5,930 -5,144 -5,201 -4,976 16.69%
NP 17,008 19,934 17,060 16,470 13,431 14,580 13,912 14.32%
-
NP to SH 17,008 19,934 17,060 16,470 13,007 14,569 13,897 14.40%
-
Tax Rate 26.95% 26.15% 24.61% 26.47% 27.69% 26.29% 26.34% -
Total Cost 85,390 84,670 86,644 81,494 70,851 69,671 62,216 23.47%
-
Net Worth 334,616 326,624 293,928 283,618 144,004 254,813 240,794 24.50%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div 16,334 9,897 - - 21,600 - - -
Div Payout % 96.04% 49.65% - - 166.07% - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 334,616 326,624 293,928 283,618 144,004 254,813 240,794 24.50%
NOSH 197,997 197,954 151,509 143,968 144,004 143,962 107,979 49.75%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 16.61% 19.06% 16.45% 16.81% 15.94% 17.31% 18.27% -
ROE 5.08% 6.10% 5.80% 5.81% 9.03% 5.72% 5.77% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 51.72 52.84 68.45 68.05 58.53 58.52 70.50 -18.64%
EPS 8.59 10.07 11.26 11.44 7.08 10.12 12.87 -23.60%
DPS 8.25 5.00 0.00 0.00 15.00 0.00 0.00 -
NAPS 1.69 1.65 1.94 1.97 1.00 1.77 2.23 -16.86%
Adjusted Per Share Value based on latest NOSH - 143,968
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 23.27 23.77 23.57 22.26 19.16 19.15 17.30 21.83%
EPS 3.87 4.53 3.88 3.74 2.96 3.31 3.16 14.45%
DPS 3.71 2.25 0.00 0.00 4.91 0.00 0.00 -
NAPS 0.7605 0.7423 0.668 0.6446 0.3273 0.5791 0.5473 24.49%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 1.81 1.63 1.82 1.70 1.45 1.18 1.01 -
P/RPS 3.50 3.08 2.66 2.50 2.48 2.02 1.43 81.51%
P/EPS 21.07 16.19 16.16 14.86 16.05 11.66 7.85 93.02%
EY 4.75 6.18 6.19 6.73 6.23 8.58 12.74 -48.16%
DY 4.56 3.07 0.00 0.00 10.34 0.00 0.00 -
P/NAPS 1.07 0.99 0.94 0.86 1.45 0.67 0.45 78.05%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 22/05/13 23/01/13 17/10/12 18/07/12 23/05/12 18/01/12 19/10/11 -
Price 2.94 1.58 1.61 1.97 1.53 1.30 1.20 -
P/RPS 5.68 2.99 2.35 2.90 2.61 2.22 1.70 123.33%
P/EPS 34.23 15.69 14.30 17.22 16.94 12.85 9.32 137.85%
EY 2.92 6.37 6.99 5.81 5.90 7.78 10.72 -57.94%
DY 2.81 3.16 0.00 0.00 9.80 0.00 0.00 -
P/NAPS 1.74 0.96 0.83 1.00 1.53 0.73 0.54 118.00%

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