[HUAYANG] YoY Cumulative Quarter Result on 31-Dec-2011 [#3]

Stock
[HUAYANG] HUA YANG BHD
Announcement Date
18-Jan-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
31-Dec-2011 [#3]
Profit Trend
QoQ- 57.41%
YoY- 136.31%
Quarter Report
Latest QR
Upcoming QR
HUAYANG's Result
HUAYANG's Financial Summary
View:
Show?
Cumulative Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 431,461 311,632 306,272 222,130 122,149 76,329 73,927 34.16%
PBT 110,950 60,809 72,023 53,928 22,753 11,316 9,170 51.48%
Tax -30,089 -16,457 -18,559 -13,924 -5,927 -3,039 -3,029 46.59%
NP 80,861 44,352 53,464 40,004 16,826 8,277 6,141 53.63%
-
NP to SH 80,861 44,352 53,464 39,946 16,904 8,292 6,171 53.51%
-
Tax Rate 27.12% 27.06% 25.77% 25.82% 26.05% 26.86% 33.03% -
Total Cost 350,600 267,280 252,808 182,126 105,323 68,052 67,786 31.48%
-
Net Worth 448,787 361,680 315,055 254,882 189,424 192,669 186,179 15.78%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div 13,199 13,200 9,547 - - - - -
Div Payout % 16.32% 29.76% 17.86% - - - - -
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 448,787 361,680 315,055 254,882 189,424 192,669 186,179 15.78%
NOSH 263,992 264,000 190,942 144,001 96,154 90,032 89,941 19.64%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 18.74% 14.23% 17.46% 18.01% 13.77% 10.84% 8.31% -
ROE 18.02% 12.26% 16.97% 15.67% 8.92% 4.30% 3.31% -
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 163.44 118.04 160.40 154.26 127.03 84.78 82.19 12.13%
EPS 30.63 16.80 28.00 27.74 17.58 9.21 6.86 28.30%
DPS 5.00 5.00 5.00 0.00 0.00 0.00 0.00 -
NAPS 1.70 1.37 1.65 1.77 1.97 2.14 2.07 -3.22%
Adjusted Per Share Value based on latest NOSH - 143,962
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 98.06 70.83 69.61 50.48 27.76 17.35 16.80 34.16%
EPS 18.38 10.08 12.15 9.08 3.84 1.88 1.40 53.56%
DPS 3.00 3.00 2.17 0.00 0.00 0.00 0.00 -
NAPS 1.02 0.822 0.716 0.5793 0.4305 0.4379 0.4231 15.78%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 2.05 1.92 1.63 1.18 0.74 0.56 0.58 -
P/RPS 1.25 1.63 1.02 0.76 0.58 0.66 0.71 9.88%
P/EPS 6.69 11.43 5.82 4.25 4.21 6.08 8.45 -3.81%
EY 14.94 8.75 17.18 23.51 23.76 16.45 11.83 3.96%
DY 2.44 2.60 3.07 0.00 0.00 0.00 0.00 -
P/NAPS 1.21 1.40 0.99 0.67 0.38 0.26 0.28 27.61%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 21/01/15 22/01/14 23/01/13 18/01/12 21/01/11 20/01/10 25/02/09 -
Price 2.15 1.99 1.58 1.30 0.82 0.63 0.52 -
P/RPS 1.32 1.69 0.99 0.84 0.65 0.74 0.63 13.11%
P/EPS 7.02 11.85 5.64 4.69 4.66 6.84 7.58 -1.27%
EY 14.25 8.44 17.72 21.34 21.44 14.62 13.19 1.29%
DY 2.33 2.51 3.16 0.00 0.00 0.00 0.00 -
P/NAPS 1.26 1.45 0.96 0.73 0.42 0.29 0.25 30.92%

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