[HUAYANG] QoQ TTM Result on 31-Mar-2012 [#4]

Stock
[HUAYANG] HUA YANG BHD
Announcement Date
23-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
31-Mar-2012 [#4]
Profit Trend
QoQ- 9.88%
YoY- 110.56%
Quarter Report
Latest QR
Upcoming QR
HUAYANG's Result
HUAYANG's Financial Summary
View:
Show?
TTM Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 390,554 370,201 342,625 306,412 288,846 253,899 213,400 49.34%
PBT 90,598 83,386 79,644 72,503 65,432 56,007 43,015 63.94%
Tax -23,703 -21,845 -21,251 -19,068 -17,167 -14,677 -11,310 63.40%
NP 66,895 61,541 58,393 53,435 48,265 41,330 31,705 64.13%
-
NP to SH 66,471 61,106 57,943 52,953 48,190 41,302 31,719 63.39%
-
Tax Rate 26.16% 26.20% 26.68% 26.30% 26.24% 26.21% 26.29% -
Total Cost 323,659 308,660 284,232 252,977 240,581 212,569 181,695 46.69%
-
Net Worth 197,954 151,509 143,968 144,004 143,962 215,959 215,992 -5.62%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 31,498 21,600 21,600 21,600 8,099 8,099 8,099 146.29%
Div Payout % 47.39% 35.35% 37.28% 40.79% 16.81% 19.61% 25.53% -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 197,954 151,509 143,968 144,004 143,962 215,959 215,992 -5.62%
NOSH 197,954 151,509 143,968 144,004 143,962 107,979 107,996 49.49%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 17.13% 16.62% 17.04% 17.44% 16.71% 16.28% 14.86% -
ROE 33.58% 40.33% 40.25% 36.77% 33.47% 19.12% 14.69% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 197.30 244.34 237.99 212.78 200.64 235.14 197.60 -0.10%
EPS 33.58 40.33 40.25 36.77 33.47 38.25 29.37 9.29%
DPS 15.91 14.26 15.00 15.00 5.63 7.50 7.50 64.72%
NAPS 1.00 1.00 1.00 1.00 1.00 2.00 2.00 -36.87%
Adjusted Per Share Value based on latest NOSH - 144,004
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 88.76 84.14 77.87 69.64 65.65 57.70 48.50 49.34%
EPS 15.11 13.89 13.17 12.03 10.95 9.39 7.21 63.39%
DPS 7.16 4.91 4.91 4.91 1.84 1.84 1.84 146.38%
NAPS 0.4499 0.3443 0.3272 0.3273 0.3272 0.4908 0.4909 -5.62%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 1.63 1.82 1.70 1.45 1.18 1.01 1.19 -
P/RPS 0.83 0.74 0.71 0.68 0.59 0.43 0.60 24.02%
P/EPS 4.85 4.51 4.22 3.94 3.53 2.64 4.05 12.70%
EY 20.60 22.16 23.67 25.36 28.37 37.87 24.68 -11.30%
DY 9.76 7.83 8.83 10.34 4.77 7.43 6.30 33.70%
P/NAPS 1.63 1.82 1.70 1.45 1.18 0.51 0.60 94.10%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 23/01/13 17/10/12 18/07/12 23/05/12 18/01/12 19/10/11 14/07/11 -
Price 1.58 1.61 1.97 1.53 1.30 1.20 1.32 -
P/RPS 0.80 0.66 0.83 0.72 0.65 0.51 0.67 12.48%
P/EPS 4.71 3.99 4.89 4.16 3.88 3.14 4.49 3.22%
EY 21.25 25.05 20.43 24.03 25.75 31.87 22.25 -3.00%
DY 10.07 8.86 7.62 9.80 4.33 6.25 5.68 46.22%
P/NAPS 1.58 1.61 1.97 1.53 1.30 0.60 0.66 78.48%

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