[HUAYANG] QoQ TTM Result on 30-Jun-2012 [#1]

Stock
[HUAYANG] HUA YANG BHD
Announcement Date
18-Jul-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Jun-2012 [#1]
Profit Trend
QoQ- 9.42%
YoY- 82.68%
Quarter Report
Latest QR
Upcoming QR
HUAYANG's Result
HUAYANG's Financial Summary
View:
Show?
TTM Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 408,670 390,554 370,201 342,625 306,412 288,846 253,899 37.30%
PBT 95,305 90,598 83,386 79,644 72,503 65,432 56,007 42.48%
Tax -24,833 -23,703 -21,845 -21,251 -19,068 -17,167 -14,677 41.94%
NP 70,472 66,895 61,541 58,393 53,435 48,265 41,330 42.67%
-
NP to SH 70,472 66,471 61,106 57,943 52,953 48,190 41,302 42.74%
-
Tax Rate 26.06% 26.16% 26.20% 26.68% 26.30% 26.24% 26.21% -
Total Cost 338,198 323,659 308,660 284,232 252,977 240,581 212,569 36.24%
-
Net Worth 334,616 197,954 151,509 143,968 144,004 143,962 215,959 33.86%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div 26,232 31,498 21,600 21,600 21,600 8,099 8,099 118.75%
Div Payout % 37.22% 47.39% 35.35% 37.28% 40.79% 16.81% 19.61% -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 334,616 197,954 151,509 143,968 144,004 143,962 215,959 33.86%
NOSH 197,997 197,954 151,509 143,968 144,004 143,962 107,979 49.75%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 17.24% 17.13% 16.62% 17.04% 17.44% 16.71% 16.28% -
ROE 21.06% 33.58% 40.33% 40.25% 36.77% 33.47% 19.12% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 206.40 197.30 244.34 237.99 212.78 200.64 235.14 -8.31%
EPS 35.59 33.58 40.33 40.25 36.77 33.47 38.25 -4.68%
DPS 13.25 15.91 14.26 15.00 15.00 5.63 7.50 46.08%
NAPS 1.69 1.00 1.00 1.00 1.00 1.00 2.00 -10.61%
Adjusted Per Share Value based on latest NOSH - 143,968
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 92.88 88.76 84.14 77.87 69.64 65.65 57.70 37.31%
EPS 16.02 15.11 13.89 13.17 12.03 10.95 9.39 42.73%
DPS 5.96 7.16 4.91 4.91 4.91 1.84 1.84 118.76%
NAPS 0.7605 0.4499 0.3443 0.3272 0.3273 0.3272 0.4908 33.86%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 1.81 1.63 1.82 1.70 1.45 1.18 1.01 -
P/RPS 0.88 0.83 0.74 0.71 0.68 0.59 0.43 61.12%
P/EPS 5.09 4.85 4.51 4.22 3.94 3.53 2.64 54.84%
EY 19.66 20.60 22.16 23.67 25.36 28.37 37.87 -35.38%
DY 7.32 9.76 7.83 8.83 10.34 4.77 7.43 -0.98%
P/NAPS 1.07 1.63 1.82 1.70 1.45 1.18 0.51 63.81%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 22/05/13 23/01/13 17/10/12 18/07/12 23/05/12 18/01/12 19/10/11 -
Price 2.94 1.58 1.61 1.97 1.53 1.30 1.20 -
P/RPS 1.42 0.80 0.66 0.83 0.72 0.65 0.51 97.79%
P/EPS 8.26 4.71 3.99 4.89 4.16 3.88 3.14 90.44%
EY 12.11 21.25 25.05 20.43 24.03 25.75 31.87 -47.50%
DY 4.51 10.07 8.86 7.62 9.80 4.33 6.25 -19.53%
P/NAPS 1.74 1.58 1.61 1.97 1.53 1.30 0.60 103.22%

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