[HUAYANG] QoQ TTM Result on 31-Dec-2011 [#3]

Stock
[HUAYANG] HUA YANG BHD
Announcement Date
18-Jan-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
31-Dec-2011 [#3]
Profit Trend
QoQ- 16.68%
YoY- 138.78%
Quarter Report
Latest QR
Upcoming QR
HUAYANG's Result
HUAYANG's Financial Summary
View:
Show?
TTM Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 370,201 342,625 306,412 288,846 253,899 213,400 188,865 56.43%
PBT 83,386 79,644 72,503 65,432 56,007 43,015 34,501 79.80%
Tax -21,845 -21,251 -19,068 -17,167 -14,677 -11,310 -9,413 75.01%
NP 61,541 58,393 53,435 48,265 41,330 31,705 25,088 81.58%
-
NP to SH 61,106 57,943 52,953 48,190 41,302 31,719 25,149 80.44%
-
Tax Rate 26.20% 26.68% 26.30% 26.24% 26.21% 26.29% 27.28% -
Total Cost 308,660 284,232 252,977 240,581 212,569 181,695 163,777 52.39%
-
Net Worth 151,509 143,968 144,004 143,962 215,959 215,992 215,979 -20.99%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div 21,600 21,600 21,600 8,099 8,099 8,099 8,099 91.97%
Div Payout % 35.35% 37.28% 40.79% 16.81% 19.61% 25.53% 32.20% -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 151,509 143,968 144,004 143,962 215,959 215,992 215,979 -20.99%
NOSH 151,509 143,968 144,004 143,962 107,979 107,996 107,989 25.24%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 16.62% 17.04% 17.44% 16.71% 16.28% 14.86% 13.28% -
ROE 40.33% 40.25% 36.77% 33.47% 19.12% 14.69% 11.64% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 244.34 237.99 212.78 200.64 235.14 197.60 174.89 24.89%
EPS 40.33 40.25 36.77 33.47 38.25 29.37 23.29 44.05%
DPS 14.26 15.00 15.00 5.63 7.50 7.50 7.50 53.29%
NAPS 1.00 1.00 1.00 1.00 2.00 2.00 2.00 -36.92%
Adjusted Per Share Value based on latest NOSH - 143,962
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 84.14 77.87 69.64 65.65 57.70 48.50 42.92 56.44%
EPS 13.89 13.17 12.03 10.95 9.39 7.21 5.72 80.37%
DPS 4.91 4.91 4.91 1.84 1.84 1.84 1.84 92.04%
NAPS 0.3443 0.3272 0.3273 0.3272 0.4908 0.4909 0.4909 -21.00%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 1.82 1.70 1.45 1.18 1.01 1.19 1.21 -
P/RPS 0.74 0.71 0.68 0.59 0.43 0.60 0.69 4.76%
P/EPS 4.51 4.22 3.94 3.53 2.64 4.05 5.20 -9.03%
EY 22.16 23.67 25.36 28.37 37.87 24.68 19.25 9.81%
DY 7.83 8.83 10.34 4.77 7.43 6.30 6.20 16.78%
P/NAPS 1.82 1.70 1.45 1.18 0.51 0.60 0.61 106.83%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 17/10/12 18/07/12 23/05/12 18/01/12 19/10/11 14/07/11 23/05/11 -
Price 1.61 1.97 1.53 1.30 1.20 1.32 1.23 -
P/RPS 0.66 0.83 0.72 0.65 0.51 0.67 0.70 -3.83%
P/EPS 3.99 4.89 4.16 3.88 3.14 4.49 5.28 -16.99%
EY 25.05 20.43 24.03 25.75 31.87 22.25 18.93 20.47%
DY 8.86 7.62 9.80 4.33 6.25 5.68 6.10 28.16%
P/NAPS 1.61 1.97 1.53 1.30 0.60 0.66 0.62 88.59%

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