[HUAYANG] YoY Cumulative Quarter Result on 30-Sep-2011 [#2]

Stock
[HUAYANG] HUA YANG BHD
Announcement Date
19-Oct-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
30-Sep-2011 [#2]
Profit Trend
QoQ- 121.05%
YoY- 175.12%
Quarter Report
Latest QR
Upcoming QR
HUAYANG's Result
HUAYANG's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 275,961 181,744 201,668 137,879 72,845 49,059 48,115 33.77%
PBT 67,744 33,334 45,030 34,147 12,831 7,573 5,583 51.56%
Tax -17,820 -8,687 -11,500 -8,723 -3,649 -2,042 -1,507 50.90%
NP 49,924 24,647 33,530 25,424 9,182 5,531 4,076 51.79%
-
NP to SH 49,924 24,647 33,530 25,377 9,224 5,547 4,105 51.61%
-
Tax Rate 26.30% 26.06% 25.54% 25.55% 28.44% 26.96% 26.99% -
Total Cost 226,037 157,097 168,138 112,455 63,663 43,528 44,039 31.32%
-
Net Worth 435,613 342,484 286,682 215,974 90,156 190,002 184,544 15.38%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 435,613 342,484 286,682 215,974 90,156 190,002 184,544 15.38%
NOSH 264,008 197,967 147,774 107,987 90,156 90,048 90,021 19.63%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 18.09% 13.56% 16.63% 18.44% 12.60% 11.27% 8.47% -
ROE 11.46% 7.20% 11.70% 11.75% 10.23% 2.92% 2.22% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 104.53 91.80 136.47 127.68 80.80 54.48 53.45 11.82%
EPS 18.91 12.45 22.69 17.62 8.54 6.16 4.56 26.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.65 1.73 1.94 2.00 1.00 2.11 2.05 -3.55%
Adjusted Per Share Value based on latest NOSH - 107,979
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 62.72 41.31 45.83 31.34 16.56 11.15 10.94 33.76%
EPS 11.35 5.60 7.62 5.77 2.10 1.26 0.93 51.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.99 0.7784 0.6516 0.4909 0.2049 0.4318 0.4194 15.38%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 2.34 2.99 1.82 1.01 0.88 0.58 0.39 -
P/RPS 2.24 3.26 1.33 0.79 1.09 1.06 0.73 20.53%
P/EPS 12.37 24.02 8.02 4.30 8.60 9.42 8.55 6.34%
EY 8.08 4.16 12.47 23.27 11.63 10.62 11.69 -5.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.42 1.73 0.94 0.51 0.88 0.27 0.19 39.80%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 23/10/14 23/10/13 17/10/12 19/10/11 20/10/10 18/11/09 17/11/08 -
Price 2.30 2.27 1.61 1.20 0.70 0.57 0.60 -
P/RPS 2.20 2.47 1.18 0.94 0.87 1.05 1.12 11.90%
P/EPS 12.16 18.23 7.10 5.11 6.84 9.25 13.16 -1.30%
EY 8.22 5.48 14.09 19.58 14.62 10.81 7.60 1.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.39 1.31 0.83 0.60 0.70 0.27 0.29 29.83%

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