[HUAYANG] YoY 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- 4.84%
YoY- 89.68%
Quarter Report
Latest QR
Upcoming QR
HUAYANG's Result
HUAYANG's Financial Summary
View:
Show?
Quarter Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 155,500 129,888 104,604 84,251 49,304 27,270 25,812 34.87%
PBT 43,206 27,475 26,993 19,781 10,356 3,742 3,587 51.37%
Tax -12,269 -7,770 -7,059 -5,201 -2,711 -998 -1,522 41.57%
NP 30,937 19,705 19,934 14,580 7,645 2,744 2,065 56.97%
-
NP to SH 30,937 19,705 19,934 14,569 7,681 2,744 2,066 56.96%
-
Tax Rate 28.40% 28.28% 26.15% 26.29% 26.18% 26.67% 42.43% -
Total Cost 124,563 110,183 84,670 69,671 41,659 24,526 23,747 31.79%
-
Net Worth 448,744 361,874 326,624 254,813 212,820 192,670 185,939 15.80%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div 13,198 13,207 9,897 - - - - -
Div Payout % 42.66% 67.02% 49.65% - - - - -
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 448,744 361,874 326,624 254,813 212,820 192,670 185,939 15.80%
NOSH 263,967 264,142 197,954 143,962 108,030 90,032 89,826 19.67%
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 19.90% 15.17% 19.06% 17.31% 15.51% 10.06% 8.00% -
ROE 6.89% 5.45% 6.10% 5.72% 3.61% 1.42% 1.11% -
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 58.91 49.17 52.84 58.52 45.64 30.29 28.74 12.70%
EPS 11.72 7.46 10.07 10.12 7.11 3.05 2.30 31.16%
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 35.34 29.52 23.77 19.15 11.21 6.20 5.87 34.85%
EPS 7.03 4.48 4.53 3.31 1.75 0.62 0.47 56.93%
DPS 3.00 3.00 2.25 0.00 0.00 0.00 0.00 -
NAPS 1.0199 0.8224 0.7423 0.5791 0.4837 0.4379 0.4226 15.80%
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 3.48 3.90 3.08 2.02 1.62 1.85 2.02 9.48%
P/EPS 17.49 25.74 16.19 11.66 10.41 18.37 25.22 -5.91%
EY 5.72 3.89 6.18 8.58 9.61 5.44 3.97 6.27%
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 3.65 4.05 2.99 2.22 1.80 2.08 1.81 12.39%
P/EPS 18.34 26.68 15.69 12.85 11.53 20.67 22.61 -3.42%
EY 5.45 3.75 6.37 7.78 8.67 4.84 4.42 3.55%
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