[HUAYANG] YoY 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- 3.58%
YoY- 22.76%
Quarter Report
Latest QR
Upcoming QR
HUAYANG's Result
HUAYANG's Financial Summary
View:
Show?
Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 150,620 139,491 101,245 103,704 76,128 35,629 23,893 35.89%
PBT 38,221 35,171 16,690 22,630 18,888 5,896 3,868 46.46%
Tax -9,536 -9,189 -4,362 -5,570 -4,976 -1,609 -1,131 42.64%
NP 28,685 25,982 12,328 17,060 13,912 4,287 2,737 47.90%
-
NP to SH 28,685 25,982 12,328 17,060 13,897 4,314 2,742 47.86%
-
Tax Rate 24.95% 26.13% 26.14% 24.61% 26.34% 27.29% 29.24% -
Total Cost 121,935 113,509 88,917 86,644 62,216 31,342 21,156 33.88%
-
Net Worth 525,143 435,673 342,334 293,928 240,794 90,419 189,692 18.48%
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 525,143 435,673 342,334 293,928 240,794 90,419 189,692 18.48%
NOSH 263,891 264,044 197,881 151,509 107,979 90,419 89,901 19.64%
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 19.04% 18.63% 12.18% 16.45% 18.27% 12.03% 11.46% -
ROE 5.46% 5.96% 3.60% 5.80% 5.77% 4.77% 1.45% -
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 57.08 52.83 51.16 68.45 70.50 39.40 26.58 13.57%
EPS 10.87 9.84 6.23 11.26 12.87 3.99 3.05 23.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.99 1.65 1.73 1.94 2.23 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 34.23 31.70 23.01 23.57 17.30 8.10 5.43 35.89%
EPS 6.52 5.91 2.80 3.88 3.16 0.98 0.62 47.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1935 0.9902 0.778 0.668 0.5473 0.2055 0.4311 18.48%
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 3.17 4.43 5.84 2.66 1.43 2.23 2.18 6.43%
P/EPS 16.65 23.78 47.99 16.16 7.85 18.44 19.02 -2.19%
EY 6.01 4.21 2.08 6.19 12.74 5.42 5.26 2.24%
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 0.45 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 3.17 4.35 4.44 2.35 1.70 1.78 2.14 6.76%
P/EPS 16.65 23.37 36.44 14.30 9.32 14.67 18.69 -1.90%
EY 6.01 4.28 2.74 6.99 10.72 6.82 5.35 1.95%
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 0.54 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