[HUAYANG] YoY Cumulative Quarter Result on 30-Sep-2012 [#2]

Stock
[HUAYANG] HUA YANG BHD
Announcement Date
17-Oct-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Sep-2012 [#2]
Profit Trend
QoQ- 103.58%
YoY- 32.13%
Quarter Report
Latest QR
Upcoming QR
HUAYANG's Result
HUAYANG's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 293,194 275,961 181,744 201,668 137,879 72,845 49,059 34.69%
PBT 78,406 67,744 33,334 45,030 34,147 12,831 7,573 47.60%
Tax -19,830 -17,820 -8,687 -11,500 -8,723 -3,649 -2,042 46.03%
NP 58,576 49,924 24,647 33,530 25,424 9,182 5,531 48.16%
-
NP to SH 58,576 49,924 24,647 33,530 25,377 9,224 5,547 48.09%
-
Tax Rate 25.29% 26.30% 26.06% 25.54% 25.55% 28.44% 26.96% -
Total Cost 234,618 226,037 157,097 168,138 112,455 63,663 43,528 32.39%
-
Net Worth 525,309 435,613 342,484 286,682 215,974 90,156 190,002 18.46%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 525,309 435,613 342,484 286,682 215,974 90,156 190,002 18.46%
NOSH 263,974 264,008 197,967 147,774 107,987 90,156 90,048 19.62%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 19.98% 18.09% 13.56% 16.63% 18.44% 12.60% 11.27% -
ROE 11.15% 11.46% 7.20% 11.70% 11.75% 10.23% 2.92% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 111.07 104.53 91.80 136.47 127.68 80.80 54.48 12.59%
EPS 22.19 18.91 12.45 22.69 17.62 8.54 6.16 23.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.99 1.65 1.73 1.94 2.00 1.00 2.11 -0.97%
Adjusted Per Share Value based on latest NOSH - 151,509
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 66.64 62.72 41.31 45.83 31.34 16.56 11.15 34.69%
EPS 13.31 11.35 5.60 7.62 5.77 2.10 1.26 48.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1939 0.99 0.7784 0.6516 0.4909 0.2049 0.4318 18.46%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 1.81 2.34 2.99 1.82 1.01 0.88 0.58 -
P/RPS 1.63 2.24 3.26 1.33 0.79 1.09 1.06 7.43%
P/EPS 8.16 12.37 24.02 8.02 4.30 8.60 9.42 -2.36%
EY 12.26 8.08 4.16 12.47 23.27 11.63 10.62 2.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 1.42 1.73 0.94 0.51 0.88 0.27 22.43%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 21/10/15 23/10/14 23/10/13 17/10/12 19/10/11 20/10/10 18/11/09 -
Price 1.81 2.30 2.27 1.61 1.20 0.70 0.57 -
P/RPS 1.63 2.20 2.47 1.18 0.94 0.87 1.05 7.60%
P/EPS 8.16 12.16 18.23 7.10 5.11 6.84 9.25 -2.06%
EY 12.26 8.22 5.48 14.09 19.58 14.62 10.81 2.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 1.39 1.31 0.83 0.60 0.70 0.27 22.43%

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