[HUAYANG] QoQ Quarter Result on 31-Mar-2013 [#4]

Stock
[HUAYANG] HUA YANG BHD
Announcement Date
22-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Mar-2013 [#4]
Profit Trend
QoQ- -14.68%
YoY- 30.76%
Quarter Report
Latest QR
Upcoming QR
HUAYANG's Result
HUAYANG's Financial Summary
View:
Show?
Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 129,888 101,245 80,499 102,398 104,604 103,704 97,964 20.62%
PBT 27,475 16,690 16,644 23,282 26,993 22,630 22,400 14.54%
Tax -7,770 -4,362 -4,325 -6,274 -7,059 -5,570 -5,930 19.68%
NP 19,705 12,328 12,319 17,008 19,934 17,060 16,470 12.66%
-
NP to SH 19,705 12,328 12,319 17,008 19,934 17,060 16,470 12.66%
-
Tax Rate 28.28% 26.14% 25.99% 26.95% 26.15% 24.61% 26.47% -
Total Cost 110,183 88,917 68,180 85,390 84,670 86,644 81,494 22.20%
-
Net Worth 361,874 342,334 346,595 334,616 326,624 293,928 283,618 17.58%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 13,207 - - 16,334 9,897 - - -
Div Payout % 67.02% - - 96.04% 49.65% - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 361,874 342,334 346,595 334,616 326,624 293,928 283,618 17.58%
NOSH 264,142 197,881 198,054 197,997 197,954 151,509 143,968 49.70%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 15.17% 12.18% 15.30% 16.61% 19.06% 16.45% 16.81% -
ROE 5.45% 3.60% 3.55% 5.08% 6.10% 5.80% 5.81% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 49.17 51.16 40.64 51.72 52.84 68.45 68.05 -19.43%
EPS 7.46 6.23 6.22 8.59 10.07 11.26 11.44 -24.74%
DPS 5.00 0.00 0.00 8.25 5.00 0.00 0.00 -
NAPS 1.37 1.73 1.75 1.69 1.65 1.94 1.97 -21.45%
Adjusted Per Share Value based on latest NOSH - 197,997
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 29.52 23.01 18.30 23.27 23.77 23.57 22.26 20.64%
EPS 4.48 2.80 2.80 3.87 4.53 3.88 3.74 12.75%
DPS 3.00 0.00 0.00 3.71 2.25 0.00 0.00 -
NAPS 0.8224 0.778 0.7877 0.7605 0.7423 0.668 0.6446 17.58%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 1.92 2.99 2.79 1.81 1.63 1.82 1.70 -
P/RPS 3.90 5.84 6.86 3.50 3.08 2.66 2.50 34.39%
P/EPS 25.74 47.99 44.86 21.07 16.19 16.16 14.86 44.08%
EY 3.89 2.08 2.23 4.75 6.18 6.19 6.73 -30.54%
DY 2.60 0.00 0.00 4.56 3.07 0.00 0.00 -
P/NAPS 1.40 1.73 1.59 1.07 0.99 0.94 0.86 38.26%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 22/01/14 23/10/13 17/07/13 22/05/13 23/01/13 17/10/12 18/07/12 -
Price 1.99 2.27 3.17 2.94 1.58 1.61 1.97 -
P/RPS 4.05 4.44 7.80 5.68 2.99 2.35 2.90 24.86%
P/EPS 26.68 36.44 50.96 34.23 15.69 14.30 17.22 33.78%
EY 3.75 2.74 1.96 2.92 6.37 6.99 5.81 -25.25%
DY 2.51 0.00 0.00 2.81 3.16 0.00 0.00 -
P/NAPS 1.45 1.31 1.81 1.74 0.96 0.83 1.00 28.02%

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