[HUAYANG] QoQ Quarter Result on 31-Dec-2012 [#3]

Stock
[HUAYANG] HUA YANG BHD
Announcement Date
23-Jan-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Dec-2012 [#3]
Profit Trend
QoQ- 16.85%
YoY- 36.82%
Quarter Report
Latest QR
Upcoming QR
HUAYANG's Result
HUAYANG's Financial Summary
View:
Show?
Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 101,245 80,499 102,398 104,604 103,704 97,964 84,282 12.99%
PBT 16,690 16,644 23,282 26,993 22,630 22,400 18,575 -6.87%
Tax -4,362 -4,325 -6,274 -7,059 -5,570 -5,930 -5,144 -10.40%
NP 12,328 12,319 17,008 19,934 17,060 16,470 13,431 -5.54%
-
NP to SH 12,328 12,319 17,008 19,934 17,060 16,470 13,007 -3.50%
-
Tax Rate 26.14% 25.99% 26.95% 26.15% 24.61% 26.47% 27.69% -
Total Cost 88,917 68,180 85,390 84,670 86,644 81,494 70,851 16.33%
-
Net Worth 342,334 346,595 334,616 326,624 293,928 283,618 144,004 78.02%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - 16,334 9,897 - - 21,600 -
Div Payout % - - 96.04% 49.65% - - 166.07% -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 342,334 346,595 334,616 326,624 293,928 283,618 144,004 78.02%
NOSH 197,881 198,054 197,997 197,954 151,509 143,968 144,004 23.57%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 12.18% 15.30% 16.61% 19.06% 16.45% 16.81% 15.94% -
ROE 3.60% 3.55% 5.08% 6.10% 5.80% 5.81% 9.03% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 51.16 40.64 51.72 52.84 68.45 68.05 58.53 -8.57%
EPS 6.23 6.22 8.59 10.07 11.26 11.44 7.08 -8.16%
DPS 0.00 0.00 8.25 5.00 0.00 0.00 15.00 -
NAPS 1.73 1.75 1.69 1.65 1.94 1.97 1.00 44.06%
Adjusted Per Share Value based on latest NOSH - 197,954
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 23.01 18.30 23.27 23.77 23.57 22.26 19.16 12.97%
EPS 2.80 2.80 3.87 4.53 3.88 3.74 2.96 -3.63%
DPS 0.00 0.00 3.71 2.25 0.00 0.00 4.91 -
NAPS 0.778 0.7877 0.7605 0.7423 0.668 0.6446 0.3273 78.01%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 2.99 2.79 1.81 1.63 1.82 1.70 1.45 -
P/RPS 5.84 6.86 3.50 3.08 2.66 2.50 2.48 76.90%
P/EPS 47.99 44.86 21.07 16.19 16.16 14.86 16.05 107.40%
EY 2.08 2.23 4.75 6.18 6.19 6.73 6.23 -51.84%
DY 0.00 0.00 4.56 3.07 0.00 0.00 10.34 -
P/NAPS 1.73 1.59 1.07 0.99 0.94 0.86 1.45 12.47%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 23/10/13 17/07/13 22/05/13 23/01/13 17/10/12 18/07/12 23/05/12 -
Price 2.27 3.17 2.94 1.58 1.61 1.97 1.53 -
P/RPS 4.44 7.80 5.68 2.99 2.35 2.90 2.61 42.45%
P/EPS 36.44 50.96 34.23 15.69 14.30 17.22 16.94 66.56%
EY 2.74 1.96 2.92 6.37 6.99 5.81 5.90 -40.00%
DY 0.00 0.00 2.81 3.16 0.00 0.00 9.80 -
P/NAPS 1.31 1.81 1.74 0.96 0.83 1.00 1.53 -9.82%

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