[HUAYANG] YoY Annualized Quarter 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- 19.97%
YoY- -17.04%
Quarter Report
Latest QR
Upcoming QR
HUAYANG's Result
HUAYANG's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 406,240 597,558 575,281 415,509 408,362 296,173 162,865 16.43%
PBT 90,848 157,876 147,933 81,078 96,030 71,904 30,337 20.03%
Tax -22,478 -39,566 -40,118 -21,942 -24,745 -18,565 -7,902 19.01%
NP 68,369 118,309 107,814 59,136 71,285 53,338 22,434 20.38%
-
NP to SH 68,369 118,309 107,814 59,136 71,285 53,261 22,538 20.29%
-
Tax Rate 24.74% 25.06% 27.12% 27.06% 25.77% 25.82% 26.05% -
Total Cost 337,870 479,249 467,466 356,373 337,077 242,834 140,430 15.74%
-
Net Worth 591,251 533,289 448,787 361,680 315,055 254,882 189,424 20.86%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 9,384 17,600 17,599 17,599 12,729 - - -
Div Payout % 13.73% 14.88% 16.32% 29.76% 17.86% - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 591,251 533,289 448,787 361,680 315,055 254,882 189,424 20.86%
NOSH 351,935 264,004 263,992 264,000 190,942 144,001 96,154 24.11%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 16.83% 19.80% 18.74% 14.23% 17.46% 18.01% 13.77% -
ROE 11.56% 22.18% 24.02% 16.35% 22.63% 20.90% 11.90% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 115.43 226.34 217.92 157.39 213.87 205.67 169.38 -6.18%
EPS 19.43 44.81 40.84 22.40 37.33 36.99 23.44 -3.07%
DPS 2.67 6.67 6.67 6.67 6.67 0.00 0.00 -
NAPS 1.68 2.02 1.70 1.37 1.65 1.77 1.97 -2.61%
Adjusted Per Share Value based on latest NOSH - 264,142
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 92.33 135.81 130.75 94.43 92.81 67.31 37.01 16.44%
EPS 15.54 26.89 24.50 13.44 16.20 12.10 5.12 20.30%
DPS 2.13 4.00 4.00 4.00 2.89 0.00 0.00 -
NAPS 1.3438 1.212 1.02 0.822 0.716 0.5793 0.4305 20.86%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 1.13 1.85 2.05 1.92 1.63 1.18 0.74 -
P/RPS 0.98 0.82 0.94 1.22 0.76 0.57 0.44 14.26%
P/EPS 5.82 4.13 5.02 8.57 4.37 3.19 3.16 10.70%
EY 17.19 24.22 19.92 11.67 22.90 31.34 31.68 -9.67%
DY 2.36 3.60 3.25 3.47 4.09 0.00 0.00 -
P/NAPS 0.67 0.92 1.21 1.40 0.99 0.67 0.38 9.90%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 17/01/17 20/01/16 21/01/15 22/01/14 23/01/13 18/01/12 21/01/11 -
Price 1.08 1.85 2.15 1.99 1.58 1.30 0.82 -
P/RPS 0.94 0.82 0.99 1.26 0.74 0.63 0.48 11.84%
P/EPS 5.56 4.13 5.26 8.88 4.23 3.51 3.50 8.01%
EY 17.99 24.22 19.00 11.26 23.63 28.45 28.59 -7.42%
DY 2.47 3.60 3.10 3.35 4.22 0.00 0.00 -
P/NAPS 0.64 0.92 1.26 1.45 0.96 0.73 0.42 7.26%

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