[HUAYANG] QoQ TTM Result on 31-Dec-2013 [#3]

Stock
[HUAYANG] HUA YANG BHD
Announcement Date
22-Jan-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Dec-2013 [#3]
Profit Trend
QoQ- -0.37%
YoY- -7.69%
Quarter Report
Latest QR
Upcoming QR
HUAYANG's Result
HUAYANG's Financial Summary
View:
Show?
TTM Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 604,110 565,864 509,893 414,030 388,746 391,205 408,670 29.73%
PBT 146,771 128,290 112,361 84,091 83,609 89,549 95,305 33.32%
Tax -39,328 -34,501 -30,195 -22,731 -22,020 -23,228 -24,833 35.82%
NP 107,443 93,789 82,166 61,360 61,589 66,321 70,472 32.43%
-
NP to SH 107,443 93,789 82,166 61,360 61,589 66,321 70,472 32.43%
-
Tax Rate 26.80% 26.89% 26.87% 27.03% 26.34% 25.94% 26.06% -
Total Cost 496,667 472,075 427,727 352,670 327,157 324,884 338,198 29.16%
-
Net Worth 435,673 411,791 388,215 361,874 342,334 346,595 334,616 19.21%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div 31,693 31,693 31,693 29,541 26,232 26,232 26,232 13.42%
Div Payout % 29.50% 33.79% 38.57% 48.15% 42.59% 39.55% 37.22% -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 435,673 411,791 388,215 361,874 342,334 346,595 334,616 19.21%
NOSH 264,044 263,969 264,092 264,142 197,881 198,054 197,997 21.13%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 17.79% 16.57% 16.11% 14.82% 15.84% 16.95% 17.24% -
ROE 24.66% 22.78% 21.17% 16.96% 17.99% 19.13% 21.06% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 228.79 214.37 193.07 156.75 196.45 197.52 206.40 7.10%
EPS 40.69 35.53 31.11 23.23 31.12 33.49 35.59 9.32%
DPS 12.00 12.01 12.00 11.18 13.25 13.25 13.25 -6.38%
NAPS 1.65 1.56 1.47 1.37 1.73 1.75 1.69 -1.58%
Adjusted Per Share Value based on latest NOSH - 264,142
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 137.30 128.61 115.88 94.10 88.35 88.91 92.88 29.73%
EPS 24.42 21.32 18.67 13.95 14.00 15.07 16.02 32.41%
DPS 7.20 7.20 7.20 6.71 5.96 5.96 5.96 13.41%
NAPS 0.9902 0.9359 0.8823 0.8224 0.778 0.7877 0.7605 19.21%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 2.34 2.25 1.78 1.92 2.99 2.79 1.81 -
P/RPS 1.02 1.05 0.92 1.22 1.52 1.41 0.88 10.33%
P/EPS 5.75 6.33 5.72 8.27 9.61 8.33 5.09 8.45%
EY 17.39 15.79 17.48 12.10 10.41 12.00 19.66 -7.84%
DY 5.13 5.34 6.74 5.83 4.43 4.75 7.32 -21.08%
P/NAPS 1.42 1.44 1.21 1.40 1.73 1.59 1.07 20.74%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 23/10/14 16/07/14 21/05/14 22/01/14 23/10/13 17/07/13 22/05/13 -
Price 2.30 2.38 1.82 1.99 2.27 3.17 2.94 -
P/RPS 1.01 1.11 0.94 1.27 1.16 1.60 1.42 -20.30%
P/EPS 5.65 6.70 5.85 8.57 7.29 9.47 8.26 -22.34%
EY 17.69 14.93 17.09 11.67 13.71 10.56 12.11 28.71%
DY 5.22 5.04 6.59 5.62 5.84 4.18 4.51 10.22%
P/NAPS 1.39 1.53 1.24 1.45 1.31 1.81 1.74 -13.89%

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