[HUAYANG] YoY Cumulative Quarter Result on 30-Jun-2011 [#1]

Stock
[HUAYANG] HUA YANG BHD
Announcement Date
14-Jul-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
30-Jun-2011 [#1]
Profit Trend
QoQ- -54.35%
YoY- 133.81%
Quarter Report
Latest QR
Upcoming QR
HUAYANG's Result
HUAYANG's Financial Summary
View:
Show?
Cumulative Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 136,470 80,499 97,964 61,751 37,216 25,166 20,091 37.59%
PBT 32,573 16,644 22,400 15,259 6,745 3,704 2,474 53.63%
Tax -8,631 -4,325 -5,930 -3,747 -1,850 -910 -727 51.01%
NP 23,942 12,319 16,470 11,512 4,895 2,794 1,747 54.66%
-
NP to SH 23,942 12,319 16,470 11,480 4,910 2,804 1,764 54.41%
-
Tax Rate 26.50% 25.99% 26.47% 24.56% 27.43% 24.57% 29.39% -
Total Cost 112,528 68,180 81,494 50,239 32,321 22,372 18,344 35.28%
-
Net Worth 411,791 346,595 283,618 232,191 202,335 188,730 183,599 14.40%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 411,791 346,595 283,618 232,191 202,335 188,730 183,599 14.40%
NOSH 263,969 198,054 143,968 107,996 89,926 89,871 89,999 19.63%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 17.54% 15.30% 16.81% 18.64% 13.15% 11.10% 8.70% -
ROE 5.81% 3.55% 5.81% 4.94% 2.43% 1.49% 0.96% -
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 51.70 40.64 68.05 57.18 41.38 28.00 22.32 15.01%
EPS 9.07 6.22 11.44 10.63 5.46 3.12 1.96 29.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.56 1.75 1.97 2.15 2.25 2.10 2.04 -4.37%
Adjusted Per Share Value based on latest NOSH - 107,996
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 31.02 18.30 22.26 14.03 8.46 5.72 4.57 37.58%
EPS 5.44 2.80 3.74 2.61 1.12 0.64 0.40 54.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9359 0.7877 0.6446 0.5277 0.4599 0.4289 0.4173 14.40%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 2.25 2.79 1.70 1.19 0.64 0.57 0.75 -
P/RPS 4.35 6.86 2.50 2.08 1.55 2.04 3.36 4.39%
P/EPS 24.81 44.86 14.86 11.19 11.72 18.27 38.27 -6.96%
EY 4.03 2.23 6.73 8.93 8.53 5.47 2.61 7.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.44 1.59 0.86 0.55 0.28 0.27 0.37 25.40%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 16/07/14 17/07/13 18/07/12 14/07/11 16/07/10 22/07/09 25/08/08 -
Price 2.38 3.17 1.97 1.32 0.68 0.56 0.56 -
P/RPS 4.60 7.80 2.90 2.31 1.64 2.00 2.51 10.61%
P/EPS 26.24 50.96 17.22 12.42 12.45 17.95 28.57 -1.40%
EY 3.81 1.96 5.81 8.05 8.03 5.57 3.50 1.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.53 1.81 1.00 0.61 0.30 0.27 0.27 33.50%

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