[HUAYANG] QoQ TTM Result on 30-Sep-2013 [#2]

Stock
[HUAYANG] HUA YANG BHD
Announcement Date
23-Oct-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Sep-2013 [#2]
Profit Trend
QoQ- -7.13%
YoY- 0.79%
Quarter Report
Latest QR
Upcoming QR
HUAYANG's Result
HUAYANG's Financial Summary
View:
Show?
TTM Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 565,864 509,893 414,030 388,746 391,205 408,670 390,554 28.12%
PBT 128,290 112,361 84,091 83,609 89,549 95,305 90,598 26.18%
Tax -34,501 -30,195 -22,731 -22,020 -23,228 -24,833 -23,703 28.52%
NP 93,789 82,166 61,360 61,589 66,321 70,472 66,895 25.34%
-
NP to SH 93,789 82,166 61,360 61,589 66,321 70,472 66,471 25.87%
-
Tax Rate 26.89% 26.87% 27.03% 26.34% 25.94% 26.06% 26.16% -
Total Cost 472,075 427,727 352,670 327,157 324,884 338,198 323,659 28.70%
-
Net Worth 411,791 388,215 361,874 342,334 346,595 334,616 197,954 63.17%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 31,693 31,693 29,541 26,232 26,232 26,232 31,498 0.41%
Div Payout % 33.79% 38.57% 48.15% 42.59% 39.55% 37.22% 47.39% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 411,791 388,215 361,874 342,334 346,595 334,616 197,954 63.17%
NOSH 263,969 264,092 264,142 197,881 198,054 197,997 197,954 21.21%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 16.57% 16.11% 14.82% 15.84% 16.95% 17.24% 17.13% -
ROE 22.78% 21.17% 16.96% 17.99% 19.13% 21.06% 33.58% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 214.37 193.07 156.75 196.45 197.52 206.40 197.30 5.70%
EPS 35.53 31.11 23.23 31.12 33.49 35.59 33.58 3.84%
DPS 12.01 12.00 11.18 13.25 13.25 13.25 15.91 -17.13%
NAPS 1.56 1.47 1.37 1.73 1.75 1.69 1.00 34.61%
Adjusted Per Share Value based on latest NOSH - 197,881
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 128.61 115.88 94.10 88.35 88.91 92.88 88.76 28.13%
EPS 21.32 18.67 13.95 14.00 15.07 16.02 15.11 25.87%
DPS 7.20 7.20 6.71 5.96 5.96 5.96 7.16 0.37%
NAPS 0.9359 0.8823 0.8224 0.778 0.7877 0.7605 0.4499 63.17%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 2.25 1.78 1.92 2.99 2.79 1.81 1.63 -
P/RPS 1.05 0.92 1.22 1.52 1.41 0.88 0.83 17.02%
P/EPS 6.33 5.72 8.27 9.61 8.33 5.09 4.85 19.48%
EY 15.79 17.48 12.10 10.41 12.00 19.66 20.60 -16.28%
DY 5.34 6.74 5.83 4.43 4.75 7.32 9.76 -33.17%
P/NAPS 1.44 1.21 1.40 1.73 1.59 1.07 1.63 -7.95%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 16/07/14 21/05/14 22/01/14 23/10/13 17/07/13 22/05/13 23/01/13 -
Price 2.38 1.82 1.99 2.27 3.17 2.94 1.58 -
P/RPS 1.11 0.94 1.27 1.16 1.60 1.42 0.80 24.47%
P/EPS 6.70 5.85 8.57 7.29 9.47 8.26 4.71 26.56%
EY 14.93 17.09 11.67 13.71 10.56 12.11 21.25 -21.01%
DY 5.04 6.59 5.62 5.84 4.18 4.51 10.07 -37.04%
P/NAPS 1.53 1.24 1.45 1.31 1.81 1.74 1.58 -2.12%

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