[HUAYANG] QoQ TTM Result on 30-Sep-2012 [#2]

Stock
[HUAYANG] HUA YANG BHD
Announcement Date
17-Oct-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Sep-2012 [#2]
Profit Trend
QoQ- 5.46%
YoY- 47.95%
Quarter Report
Latest QR
Upcoming QR
HUAYANG's Result
HUAYANG's Financial Summary
View:
Show?
TTM Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 391,205 408,670 390,554 370,201 342,625 306,412 288,846 22.43%
PBT 89,549 95,305 90,598 83,386 79,644 72,503 65,432 23.29%
Tax -23,228 -24,833 -23,703 -21,845 -21,251 -19,068 -17,167 22.35%
NP 66,321 70,472 66,895 61,541 58,393 53,435 48,265 23.62%
-
NP to SH 66,321 70,472 66,471 61,106 57,943 52,953 48,190 23.75%
-
Tax Rate 25.94% 26.06% 26.16% 26.20% 26.68% 26.30% 26.24% -
Total Cost 324,884 338,198 323,659 308,660 284,232 252,977 240,581 22.19%
-
Net Worth 346,595 334,616 197,954 151,509 143,968 144,004 143,962 79.72%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div 26,232 26,232 31,498 21,600 21,600 21,600 8,099 119.06%
Div Payout % 39.55% 37.22% 47.39% 35.35% 37.28% 40.79% 16.81% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 346,595 334,616 197,954 151,509 143,968 144,004 143,962 79.72%
NOSH 198,054 197,997 197,954 151,509 143,968 144,004 143,962 23.72%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 16.95% 17.24% 17.13% 16.62% 17.04% 17.44% 16.71% -
ROE 19.13% 21.06% 33.58% 40.33% 40.25% 36.77% 33.47% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 197.52 206.40 197.30 244.34 237.99 212.78 200.64 -1.04%
EPS 33.49 35.59 33.58 40.33 40.25 36.77 33.47 0.03%
DPS 13.25 13.25 15.91 14.26 15.00 15.00 5.63 77.02%
NAPS 1.75 1.69 1.00 1.00 1.00 1.00 1.00 45.26%
Adjusted Per Share Value based on latest NOSH - 151,509
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 88.91 92.88 88.76 84.14 77.87 69.64 65.65 22.43%
EPS 15.07 16.02 15.11 13.89 13.17 12.03 10.95 23.75%
DPS 5.96 5.96 7.16 4.91 4.91 4.91 1.84 119.07%
NAPS 0.7877 0.7605 0.4499 0.3443 0.3272 0.3273 0.3272 79.72%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 2.79 1.81 1.63 1.82 1.70 1.45 1.18 -
P/RPS 1.41 0.88 0.83 0.74 0.71 0.68 0.59 78.84%
P/EPS 8.33 5.09 4.85 4.51 4.22 3.94 3.53 77.34%
EY 12.00 19.66 20.60 22.16 23.67 25.36 28.37 -43.68%
DY 4.75 7.32 9.76 7.83 8.83 10.34 4.77 -0.27%
P/NAPS 1.59 1.07 1.63 1.82 1.70 1.45 1.18 22.01%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 17/07/13 22/05/13 23/01/13 17/10/12 18/07/12 23/05/12 18/01/12 -
Price 3.17 2.94 1.58 1.61 1.97 1.53 1.30 -
P/RPS 1.60 1.42 0.80 0.66 0.83 0.72 0.65 82.40%
P/EPS 9.47 8.26 4.71 3.99 4.89 4.16 3.88 81.37%
EY 10.56 12.11 21.25 25.05 20.43 24.03 25.75 -44.83%
DY 4.18 4.51 10.07 8.86 7.62 9.80 4.33 -2.32%
P/NAPS 1.81 1.74 1.58 1.61 1.97 1.53 1.30 24.71%

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