[HUAYANG] YoY Cumulative 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- 100.07%
YoY- -26.49%
Quarter Report
Latest QR
Upcoming QR
HUAYANG's Result
HUAYANG's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 230,726 293,194 275,961 181,744 201,668 137,879 72,845 21.16%
PBT 55,386 78,406 67,744 33,334 45,030 34,147 12,831 27.57%
Tax -14,528 -19,830 -17,820 -8,687 -11,500 -8,723 -3,649 25.86%
NP 40,858 58,576 49,924 24,647 33,530 25,424 9,182 28.22%
-
NP to SH 40,858 58,576 49,924 24,647 33,530 25,377 9,224 28.12%
-
Tax Rate 26.23% 25.29% 26.30% 26.06% 25.54% 25.55% 28.44% -
Total Cost 189,868 234,618 226,037 157,097 168,138 112,455 63,663 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 13,197 - - - - - - -
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 7.00% 11.15% 11.46% 7.20% 11.70% 11.75% 10.23% -
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 87.42 111.07 104.53 91.80 136.47 127.68 80.80 1.31%
EPS 15.48 22.19 18.91 12.45 22.69 17.62 8.54 10.41%
DPS 5.00 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 52.44 66.64 62.72 41.31 45.83 31.34 16.56 21.15%
EPS 9.29 13.31 11.35 5.60 7.62 5.77 2.10 28.09%
DPS 3.00 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 2.10 1.63 2.24 3.26 1.33 0.79 1.09 11.53%
P/EPS 11.89 8.16 12.37 24.02 8.02 4.30 8.60 5.54%
EY 8.41 12.26 8.08 4.16 12.47 23.27 11.63 -5.25%
DY 2.72 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 1.46 1.63 2.20 2.47 1.18 0.94 0.87 9.00%
P/EPS 8.27 8.16 12.16 18.23 7.10 5.11 6.84 3.21%
EY 12.09 12.26 8.22 5.48 14.09 19.58 14.62 -3.11%
DY 3.91 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