[HUAYANG] QoQ 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- 59.84%
YoY- -1.15%
Quarter Report
Latest QR
Upcoming QR
HUAYANG's Result
HUAYANG's Financial Summary
View:
Show?
Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 139,491 136,470 198,261 129,888 101,245 80,499 102,398 22.86%
PBT 35,171 32,573 51,552 27,475 16,690 16,644 23,282 31.62%
Tax -9,189 -8,631 -13,738 -7,770 -4,362 -4,325 -6,274 28.93%
NP 25,982 23,942 37,814 19,705 12,328 12,319 17,008 32.60%
-
NP to SH 25,982 23,942 37,814 19,705 12,328 12,319 17,008 32.60%
-
Tax Rate 26.13% 26.50% 26.65% 28.28% 26.14% 25.99% 26.95% -
Total Cost 113,509 112,528 160,447 110,183 88,917 68,180 85,390 20.87%
-
Net Worth 435,673 411,791 388,215 361,874 342,334 346,595 334,616 19.21%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - 18,486 13,207 - - 16,334 -
Div Payout % - - 48.89% 67.02% - - 96.04% -
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 435,673 411,791 388,215 361,874 342,334 346,595 334,616 19.21%
NOSH 264,044 263,969 264,092 264,142 197,881 198,054 197,997 21.13%
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 18.63% 17.54% 19.07% 15.17% 12.18% 15.30% 16.61% -
ROE 5.96% 5.81% 9.74% 5.45% 3.60% 3.55% 5.08% -
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 52.83 51.70 75.07 49.17 51.16 40.64 51.72 1.42%
EPS 9.84 9.07 14.32 7.46 6.23 6.22 8.59 9.47%
DPS 0.00 0.00 7.00 5.00 0.00 0.00 8.25 -
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 31.70 31.02 45.06 29.52 23.01 18.30 23.27 22.86%
EPS 5.91 5.44 8.59 4.48 2.80 2.80 3.87 32.57%
DPS 0.00 0.00 4.20 3.00 0.00 0.00 3.71 -
NAPS 0.9902 0.9359 0.8823 0.8224 0.778 0.7877 0.7605 19.21%
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 4.43 4.35 2.37 3.90 5.84 6.86 3.50 16.99%
P/EPS 23.78 24.81 12.43 25.74 47.99 44.86 21.07 8.39%
EY 4.21 4.03 8.04 3.89 2.08 2.23 4.75 -7.72%
DY 0.00 0.00 3.93 2.60 0.00 0.00 4.56 -
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 4.35 4.60 2.42 4.05 4.44 7.80 5.68 -16.27%
P/EPS 23.37 26.24 12.71 26.68 36.44 50.96 34.23 -22.44%
EY 4.28 3.81 7.87 3.75 2.74 1.96 2.92 29.00%
DY 0.00 0.00 3.85 2.51 0.00 0.00 2.81 -
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