[HUAYANG] QoQ Quarter Result on 31-Mar-2014 [#4]

Stock
[HUAYANG] HUA YANG BHD
Announcement Date
21-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Mar-2014 [#4]
Profit Trend
QoQ- 91.9%
YoY- 122.33%
Quarter Report
Latest QR
Upcoming QR
HUAYANG's Result
HUAYANG's Financial Summary
View:
Show?
Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 155,500 139,491 136,470 198,261 129,888 101,245 80,499 54.91%
PBT 43,206 35,171 32,573 51,552 27,475 16,690 16,644 88.55%
Tax -12,269 -9,189 -8,631 -13,738 -7,770 -4,362 -4,325 100.01%
NP 30,937 25,982 23,942 37,814 19,705 12,328 12,319 84.44%
-
NP to SH 30,937 25,982 23,942 37,814 19,705 12,328 12,319 84.44%
-
Tax Rate 28.40% 26.13% 26.50% 26.65% 28.28% 26.14% 25.99% -
Total Cost 124,563 113,509 112,528 160,447 110,183 88,917 68,180 49.28%
-
Net Worth 448,744 435,673 411,791 388,215 361,874 342,334 346,595 18.73%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 13,198 - - 18,486 13,207 - - -
Div Payout % 42.66% - - 48.89% 67.02% - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 448,744 435,673 411,791 388,215 361,874 342,334 346,595 18.73%
NOSH 263,967 264,044 263,969 264,092 264,142 197,881 198,054 21.04%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 19.90% 18.63% 17.54% 19.07% 15.17% 12.18% 15.30% -
ROE 6.89% 5.96% 5.81% 9.74% 5.45% 3.60% 3.55% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 58.91 52.83 51.70 75.07 49.17 51.16 40.64 27.99%
EPS 11.72 9.84 9.07 14.32 7.46 6.23 6.22 52.37%
DPS 5.00 0.00 0.00 7.00 5.00 0.00 0.00 -
NAPS 1.70 1.65 1.56 1.47 1.37 1.73 1.75 -1.90%
Adjusted Per Share Value based on latest NOSH - 264,092
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 35.34 31.70 31.02 45.06 29.52 23.01 18.30 54.88%
EPS 7.03 5.91 5.44 8.59 4.48 2.80 2.80 84.41%
DPS 3.00 0.00 0.00 4.20 3.00 0.00 0.00 -
NAPS 1.0199 0.9902 0.9359 0.8823 0.8224 0.778 0.7877 18.73%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 2.05 2.34 2.25 1.78 1.92 2.99 2.79 -
P/RPS 3.48 4.43 4.35 2.37 3.90 5.84 6.86 -36.31%
P/EPS 17.49 23.78 24.81 12.43 25.74 47.99 44.86 -46.53%
EY 5.72 4.21 4.03 8.04 3.89 2.08 2.23 87.06%
DY 2.44 0.00 0.00 3.93 2.60 0.00 0.00 -
P/NAPS 1.21 1.42 1.44 1.21 1.40 1.73 1.59 -16.60%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 21/01/15 23/10/14 16/07/14 21/05/14 22/01/14 23/10/13 17/07/13 -
Price 2.15 2.30 2.38 1.82 1.99 2.27 3.17 -
P/RPS 3.65 4.35 4.60 2.42 4.05 4.44 7.80 -39.64%
P/EPS 18.34 23.37 26.24 12.71 26.68 36.44 50.96 -49.31%
EY 5.45 4.28 3.81 7.87 3.75 2.74 1.96 97.37%
DY 2.33 0.00 0.00 3.85 2.51 0.00 0.00 -
P/NAPS 1.26 1.39 1.53 1.24 1.45 1.31 1.81 -21.40%

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