[HUAYANG] QoQ TTM Result on 31-Dec-2012 [#3]

Stock
[HUAYANG] HUA YANG BHD
Announcement Date
23-Jan-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Dec-2012 [#3]
Profit Trend
QoQ- 8.78%
YoY- 37.94%
Quarter Report
Latest QR
Upcoming QR
HUAYANG's Result
HUAYANG's Financial Summary
View:
Show?
TTM Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 388,746 391,205 408,670 390,554 370,201 342,625 306,412 17.17%
PBT 83,609 89,549 95,305 90,598 83,386 79,644 72,503 9.95%
Tax -22,020 -23,228 -24,833 -23,703 -21,845 -21,251 -19,068 10.06%
NP 61,589 66,321 70,472 66,895 61,541 58,393 53,435 9.92%
-
NP to SH 61,589 66,321 70,472 66,471 61,106 57,943 52,953 10.58%
-
Tax Rate 26.34% 25.94% 26.06% 26.16% 26.20% 26.68% 26.30% -
Total Cost 327,157 324,884 338,198 323,659 308,660 284,232 252,977 18.68%
-
Net Worth 342,334 346,595 334,616 197,954 151,509 143,968 144,004 78.02%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 26,232 26,232 26,232 31,498 21,600 21,600 21,600 13.81%
Div Payout % 42.59% 39.55% 37.22% 47.39% 35.35% 37.28% 40.79% -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 342,334 346,595 334,616 197,954 151,509 143,968 144,004 78.02%
NOSH 197,881 198,054 197,997 197,954 151,509 143,968 144,004 23.57%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 15.84% 16.95% 17.24% 17.13% 16.62% 17.04% 17.44% -
ROE 17.99% 19.13% 21.06% 33.58% 40.33% 40.25% 36.77% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 196.45 197.52 206.40 197.30 244.34 237.99 212.78 -5.17%
EPS 31.12 33.49 35.59 33.58 40.33 40.25 36.77 -10.51%
DPS 13.25 13.25 13.25 15.91 14.26 15.00 15.00 -7.93%
NAPS 1.73 1.75 1.69 1.00 1.00 1.00 1.00 44.06%
Adjusted Per Share Value based on latest NOSH - 197,954
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 88.35 88.91 92.88 88.76 84.14 77.87 69.64 17.17%
EPS 14.00 15.07 16.02 15.11 13.89 13.17 12.03 10.62%
DPS 5.96 5.96 5.96 7.16 4.91 4.91 4.91 13.77%
NAPS 0.778 0.7877 0.7605 0.4499 0.3443 0.3272 0.3273 78.01%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 2.99 2.79 1.81 1.63 1.82 1.70 1.45 -
P/RPS 1.52 1.41 0.88 0.83 0.74 0.71 0.68 70.87%
P/EPS 9.61 8.33 5.09 4.85 4.51 4.22 3.94 81.09%
EY 10.41 12.00 19.66 20.60 22.16 23.67 25.36 -44.73%
DY 4.43 4.75 7.32 9.76 7.83 8.83 10.34 -43.13%
P/NAPS 1.73 1.59 1.07 1.63 1.82 1.70 1.45 12.47%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 23/10/13 17/07/13 22/05/13 23/01/13 17/10/12 18/07/12 23/05/12 -
Price 2.27 3.17 2.94 1.58 1.61 1.97 1.53 -
P/RPS 1.16 1.60 1.42 0.80 0.66 0.83 0.72 37.39%
P/EPS 7.29 9.47 8.26 4.71 3.99 4.89 4.16 45.30%
EY 13.71 10.56 12.11 21.25 25.05 20.43 24.03 -31.18%
DY 5.84 4.18 4.51 10.07 8.86 7.62 9.80 -29.16%
P/NAPS 1.31 1.81 1.74 1.58 1.61 1.97 1.53 -9.82%

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