[HUAYANG] YoY Annualized Quarter 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- 0.04%
YoY- -26.49%
Quarter Report
Latest QR
Upcoming QR
HUAYANG's Result
HUAYANG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 461,452 586,388 551,922 363,488 403,336 275,758 145,690 21.16%
PBT 110,772 156,812 135,488 66,668 90,060 68,294 25,662 27.57%
Tax -29,056 -39,660 -35,640 -17,374 -23,000 -17,446 -7,298 25.86%
NP 81,716 117,152 99,848 49,294 67,060 50,848 18,364 28.22%
-
NP to SH 81,716 117,152 99,848 49,294 67,060 50,754 18,448 28.12%
-
Tax Rate 26.23% 25.29% 26.30% 26.06% 25.54% 25.55% 28.44% -
Total Cost 379,736 469,236 452,074 314,194 336,276 224,910 127,326 19.95%
-
Net Worth 583,308 525,309 435,613 342,484 286,682 215,974 90,156 36.46%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div 26,394 - - - - - - -
Div Payout % 32.30% - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 583,308 525,309 435,613 342,484 286,682 215,974 90,156 36.46%
NOSH 263,940 263,974 264,008 197,967 147,774 107,987 90,156 19.58%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 17.71% 19.98% 18.09% 13.56% 16.63% 18.44% 12.60% -
ROE 14.01% 22.30% 22.92% 14.39% 23.39% 23.50% 20.46% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 174.83 222.14 209.05 183.61 272.94 255.36 161.60 1.31%
EPS 30.96 44.38 37.82 24.90 45.38 35.24 17.08 10.41%
DPS 10.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.21 1.99 1.65 1.73 1.94 2.00 1.00 14.11%
Adjusted Per Share Value based on latest NOSH - 197,881
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 104.88 133.27 125.44 82.61 91.67 62.67 33.11 21.16%
EPS 18.57 26.63 22.69 11.20 15.24 11.54 4.19 28.13%
DPS 6.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3257 1.1939 0.99 0.7784 0.6516 0.4909 0.2049 36.46%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 1.84 1.81 2.34 2.99 1.82 1.01 0.88 -
P/RPS 1.05 0.81 1.12 1.63 0.67 0.40 0.54 11.70%
P/EPS 5.94 4.08 6.19 12.01 4.01 2.15 4.30 5.52%
EY 16.83 24.52 16.16 8.33 24.93 46.53 23.25 -5.23%
DY 5.43 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.91 1.42 1.73 0.94 0.51 0.88 -0.96%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 21/10/16 21/10/15 23/10/14 23/10/13 17/10/12 19/10/11 20/10/10 -
Price 1.28 1.81 2.30 2.27 1.61 1.20 0.70 -
P/RPS 0.73 0.81 1.10 1.24 0.59 0.47 0.43 9.21%
P/EPS 4.13 4.08 6.08 9.12 3.55 2.55 3.42 3.19%
EY 24.19 24.52 16.44 10.97 28.19 39.17 29.23 -3.10%
DY 7.81 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.91 1.39 1.31 0.83 0.60 0.70 -3.08%

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