[HUAYANG] QoQ 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- -10.72%
YoY- 57.78%
Quarter Report
Latest QR
Upcoming QR
HUAYANG's Result
HUAYANG's Financial Summary
View:
Show?
Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 104,604 103,704 97,964 84,282 84,251 76,128 61,751 41.87%
PBT 26,993 22,630 22,400 18,575 19,781 18,888 15,259 46.01%
Tax -7,059 -5,570 -5,930 -5,144 -5,201 -4,976 -3,747 52.24%
NP 19,934 17,060 16,470 13,431 14,580 13,912 11,512 43.95%
-
NP to SH 19,934 17,060 16,470 13,007 14,569 13,897 11,480 44.22%
-
Tax Rate 26.15% 24.61% 26.47% 27.69% 26.29% 26.34% 24.56% -
Total Cost 84,670 86,644 81,494 70,851 69,671 62,216 50,239 41.39%
-
Net Worth 326,624 293,928 283,618 144,004 254,813 240,794 232,191 25.41%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 9,897 - - 21,600 - - - -
Div Payout % 49.65% - - 166.07% - - - -
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 326,624 293,928 283,618 144,004 254,813 240,794 232,191 25.41%
NOSH 197,954 151,509 143,968 144,004 143,962 107,979 107,996 49.49%
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 19.06% 16.45% 16.81% 15.94% 17.31% 18.27% 18.64% -
ROE 6.10% 5.80% 5.81% 9.03% 5.72% 5.77% 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 52.84 68.45 68.05 58.53 58.52 70.50 57.18 -5.10%
EPS 10.07 11.26 11.44 7.08 10.12 12.87 10.63 -3.52%
DPS 5.00 0.00 0.00 15.00 0.00 0.00 0.00 -
NAPS 1.65 1.94 1.97 1.00 1.77 2.23 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 23.77 23.57 22.26 19.16 19.15 17.30 14.03 41.89%
EPS 4.53 3.88 3.74 2.96 3.31 3.16 2.61 44.18%
DPS 2.25 0.00 0.00 4.91 0.00 0.00 0.00 -
NAPS 0.7423 0.668 0.6446 0.3273 0.5791 0.5473 0.5277 25.41%
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 3.08 2.66 2.50 2.48 2.02 1.43 2.08 29.76%
P/EPS 16.19 16.16 14.86 16.05 11.66 7.85 11.19 27.77%
EY 6.18 6.19 6.73 6.23 8.58 12.74 8.93 -21.67%
DY 3.07 0.00 0.00 10.34 0.00 0.00 0.00 -
P/NAPS 0.99 0.94 0.86 1.45 0.67 0.45 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 2.99 2.35 2.90 2.61 2.22 1.70 2.31 18.67%
P/EPS 15.69 14.30 17.22 16.94 12.85 9.32 12.42 16.77%
EY 6.37 6.99 5.81 5.90 7.78 10.72 8.05 -14.38%
DY 3.16 0.00 0.00 9.80 0.00 0.00 0.00 -
P/NAPS 0.96 0.83 1.00 1.53 0.73 0.54 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