[HUAYANG] QoQ TTM Result on 30-Sep-2011 [#2]

Stock
[HUAYANG] HUA YANG BHD
Announcement Date
19-Oct-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
30-Sep-2011 [#2]
Profit Trend
QoQ- 30.21%
YoY- 170.92%
Quarter Report
Latest QR
Upcoming QR
HUAYANG's Result
HUAYANG's Financial Summary
View:
Show?
TTM Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 342,625 306,412 288,846 253,899 213,400 188,865 149,362 74.02%
PBT 79,644 72,503 65,432 56,007 43,015 34,501 27,457 103.52%
Tax -21,251 -19,068 -17,167 -14,677 -11,310 -9,413 -7,347 103.13%
NP 58,393 53,435 48,265 41,330 31,705 25,088 20,110 103.66%
-
NP to SH 57,943 52,953 48,190 41,302 31,719 25,149 20,182 102.13%
-
Tax Rate 26.68% 26.30% 26.24% 26.21% 26.29% 27.28% 26.76% -
Total Cost 284,232 252,977 240,581 212,569 181,695 163,777 129,252 69.18%
-
Net Worth 143,968 144,004 143,962 215,959 215,992 215,979 108,030 21.12%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div 21,600 21,600 8,099 8,099 8,099 8,099 2,702 300.30%
Div Payout % 37.28% 40.79% 16.81% 19.61% 25.53% 32.20% 13.39% -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 143,968 144,004 143,962 215,959 215,992 215,979 108,030 21.12%
NOSH 143,968 144,004 143,962 107,979 107,996 107,989 108,030 21.12%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 17.04% 17.44% 16.71% 16.28% 14.86% 13.28% 13.46% -
ROE 40.25% 36.77% 33.47% 19.12% 14.69% 11.64% 18.68% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 237.99 212.78 200.64 235.14 197.60 174.89 138.26 43.67%
EPS 40.25 36.77 33.47 38.25 29.37 23.29 18.68 66.90%
DPS 15.00 15.00 5.63 7.50 7.50 7.50 2.50 230.55%
NAPS 1.00 1.00 1.00 2.00 2.00 2.00 1.00 0.00%
Adjusted Per Share Value based on latest NOSH - 107,979
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 77.87 69.64 65.65 57.70 48.50 42.92 33.95 74.00%
EPS 13.17 12.03 10.95 9.39 7.21 5.72 4.59 102.05%
DPS 4.91 4.91 1.84 1.84 1.84 1.84 0.61 302.14%
NAPS 0.3272 0.3273 0.3272 0.4908 0.4909 0.4909 0.2455 21.12%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 1.70 1.45 1.18 1.01 1.19 1.21 0.74 -
P/RPS 0.71 0.68 0.59 0.43 0.60 0.69 0.54 20.03%
P/EPS 4.22 3.94 3.53 2.64 4.05 5.20 3.96 4.33%
EY 23.67 25.36 28.37 37.87 24.68 19.25 25.25 -4.22%
DY 8.83 10.34 4.77 7.43 6.30 6.20 3.38 89.79%
P/NAPS 1.70 1.45 1.18 0.51 0.60 0.61 0.74 74.19%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 18/07/12 23/05/12 18/01/12 19/10/11 14/07/11 23/05/11 21/01/11 -
Price 1.97 1.53 1.30 1.20 1.32 1.23 0.82 -
P/RPS 0.83 0.72 0.65 0.51 0.67 0.70 0.59 25.57%
P/EPS 4.89 4.16 3.88 3.14 4.49 5.28 4.39 7.46%
EY 20.43 24.03 25.75 31.87 22.25 18.93 22.78 -7.00%
DY 7.62 9.80 4.33 6.25 5.68 6.10 3.05 84.22%
P/NAPS 1.97 1.53 1.30 0.60 0.66 0.62 0.82 79.47%

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