[HUAYANG] YoY Quarter Result on 30-Jun-2013 [#1]

Stock
[HUAYANG] HUA YANG BHD
Announcement Date
17-Jul-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Jun-2013 [#1]
Profit Trend
QoQ- -27.57%
YoY- -25.2%
Quarter Report
Latest QR
Upcoming QR
HUAYANG's Result
HUAYANG's Financial Summary
View:
Show?
Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 127,961 142,574 136,470 80,499 97,964 61,751 37,216 22.83%
PBT 32,223 40,185 32,573 16,644 22,400 15,259 6,745 29.74%
Tax -8,318 -10,294 -8,631 -4,325 -5,930 -3,747 -1,850 28.44%
NP 23,905 29,891 23,942 12,319 16,470 11,512 4,895 30.22%
-
NP to SH 23,905 29,891 23,942 12,319 16,470 11,480 4,910 30.15%
-
Tax Rate 25.81% 25.62% 26.50% 25.99% 26.47% 24.56% 27.43% -
Total Cost 104,056 112,683 112,528 68,180 81,494 50,239 32,321 21.49%
-
Net Worth 565,267 496,422 411,791 346,595 283,618 232,191 202,335 18.65%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 565,267 496,422 411,791 346,595 283,618 232,191 202,335 18.65%
NOSH 264,143 264,054 263,969 198,054 143,968 107,996 89,926 19.65%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 18.68% 20.97% 17.54% 15.30% 16.81% 18.64% 13.15% -
ROE 4.23% 6.02% 5.81% 3.55% 5.81% 4.94% 2.43% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 48.44 53.99 51.70 40.64 68.05 57.18 41.38 2.65%
EPS 9.05 11.32 9.07 6.22 11.44 10.63 5.46 8.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.14 1.88 1.56 1.75 1.97 2.15 2.25 -0.83%
Adjusted Per Share Value based on latest NOSH - 198,054
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 29.08 32.40 31.02 18.30 22.26 14.03 8.46 22.82%
EPS 5.43 6.79 5.44 2.80 3.74 2.61 1.12 30.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2847 1.1282 0.9359 0.7877 0.6446 0.5277 0.4599 18.65%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 1.74 1.92 2.25 2.79 1.70 1.19 0.64 -
P/RPS 3.59 3.56 4.35 6.86 2.50 2.08 1.55 15.01%
P/EPS 19.23 16.96 24.81 44.86 14.86 11.19 11.72 8.59%
EY 5.20 5.90 4.03 2.23 6.73 8.93 8.53 -7.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 1.02 1.44 1.59 0.86 0.55 0.28 19.34%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 20/07/16 13/07/15 16/07/14 17/07/13 18/07/12 14/07/11 16/07/10 -
Price 1.78 1.90 2.38 3.17 1.97 1.32 0.68 -
P/RPS 3.67 3.52 4.60 7.80 2.90 2.31 1.64 14.35%
P/EPS 19.67 16.78 26.24 50.96 17.22 12.42 12.45 7.91%
EY 5.08 5.96 3.81 1.96 5.81 8.05 8.03 -7.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 1.01 1.53 1.81 1.00 0.61 0.30 18.46%

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