[HUAYANG] YoY 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- 0.07%
YoY- -27.74%
Quarter Report
Latest QR
Upcoming QR
HUAYANG's Result
HUAYANG's Financial Summary
View:
Show?
Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 102,765 150,620 139,491 101,245 103,704 76,128 35,629 19.28%
PBT 23,163 38,221 35,171 16,690 22,630 18,888 5,896 25.58%
Tax -6,210 -9,536 -9,189 -4,362 -5,570 -4,976 -1,609 25.21%
NP 16,953 28,685 25,982 12,328 17,060 13,912 4,287 25.72%
-
NP to SH 16,953 28,685 25,982 12,328 17,060 13,897 4,314 25.59%
-
Tax Rate 26.81% 24.95% 26.13% 26.14% 24.61% 26.34% 27.29% -
Total Cost 85,812 121,935 113,509 88,917 86,644 62,216 31,342 18.25%
-
Net Worth 583,584 525,143 435,673 342,334 293,928 240,794 90,419 36.41%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
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 583,584 525,143 435,673 342,334 293,928 240,794 90,419 36.41%
NOSH 264,065 263,891 264,044 197,881 151,509 107,979 90,419 19.53%
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 16.50% 19.04% 18.63% 12.18% 16.45% 18.27% 12.03% -
ROE 2.90% 5.46% 5.96% 3.60% 5.80% 5.77% 4.77% -
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 38.92 57.08 52.83 51.16 68.45 70.50 39.40 -0.20%
EPS 6.42 10.87 9.84 6.23 11.26 12.87 3.99 8.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.21 1.99 1.65 1.73 1.94 2.23 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 23.36 34.23 31.70 23.01 23.57 17.30 8.10 19.28%
EPS 3.85 6.52 5.91 2.80 3.88 3.16 0.98 25.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3263 1.1935 0.9902 0.778 0.668 0.5473 0.2055 36.41%
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 4.73 3.17 4.43 5.84 2.66 1.43 2.23 13.33%
P/EPS 28.66 16.65 23.78 47.99 16.16 7.85 18.44 7.61%
EY 3.49 6.01 4.21 2.08 6.19 12.74 5.42 -7.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.91 1.42 1.73 0.94 0.45 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 3.29 3.17 4.35 4.44 2.35 1.70 1.78 10.76%
P/EPS 19.94 16.65 23.37 36.44 14.30 9.32 14.67 5.24%
EY 5.02 6.01 4.28 2.74 6.99 10.72 6.82 -4.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.91 1.39 1.31 0.83 0.54 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