[HUAYANG] YoY Quarter Result on 31-Dec-2012 [#3]

Stock
[HUAYANG] HUA YANG BHD
Announcement Date
23-Jan-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Dec-2012 [#3]
Profit Trend
QoQ- 16.85%
YoY- 36.82%
Quarter Report
Latest QR
Upcoming QR
HUAYANG's Result
HUAYANG's Financial Summary
View:
Show?
Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 154,975 155,500 129,888 104,604 84,251 49,304 27,270 33.56%
PBT 40,001 43,206 27,475 26,993 19,781 10,356 3,742 48.39%
Tax -9,845 -12,269 -7,770 -7,059 -5,201 -2,711 -998 46.42%
NP 30,156 30,937 19,705 19,934 14,580 7,645 2,744 49.07%
-
NP to SH 30,156 30,937 19,705 19,934 14,569 7,681 2,744 49.07%
-
Tax Rate 24.61% 28.40% 28.28% 26.15% 26.29% 26.18% 26.67% -
Total Cost 124,819 124,563 110,183 84,670 69,671 41,659 24,526 31.13%
-
Net Worth 533,407 448,744 361,874 326,624 254,813 212,820 192,670 18.48%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 13,203 13,198 13,207 9,897 - - - -
Div Payout % 43.78% 42.66% 67.02% 49.65% - - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 533,407 448,744 361,874 326,624 254,813 212,820 192,670 18.48%
NOSH 264,063 263,967 264,142 197,954 143,962 108,030 90,032 19.63%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 19.46% 19.90% 15.17% 19.06% 17.31% 15.51% 10.06% -
ROE 5.65% 6.89% 5.45% 6.10% 5.72% 3.61% 1.42% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 58.69 58.91 49.17 52.84 58.52 45.64 30.29 11.64%
EPS 11.42 11.72 7.46 10.07 10.12 7.11 3.05 24.59%
DPS 5.00 5.00 5.00 5.00 0.00 0.00 0.00 -
NAPS 2.02 1.70 1.37 1.65 1.77 1.97 2.14 -0.95%
Adjusted Per Share Value based on latest NOSH - 197,954
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 35.22 35.34 29.52 23.77 19.15 11.21 6.20 33.55%
EPS 6.85 7.03 4.48 4.53 3.31 1.75 0.62 49.21%
DPS 3.00 3.00 3.00 2.25 0.00 0.00 0.00 -
NAPS 1.2123 1.0199 0.8224 0.7423 0.5791 0.4837 0.4379 18.48%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 1.85 2.05 1.92 1.63 1.18 0.74 0.56 -
P/RPS 3.15 3.48 3.90 3.08 2.02 1.62 1.85 9.27%
P/EPS 16.20 17.49 25.74 16.19 11.66 10.41 18.37 -2.07%
EY 6.17 5.72 3.89 6.18 8.58 9.61 5.44 2.11%
DY 2.70 2.44 2.60 3.07 0.00 0.00 0.00 -
P/NAPS 0.92 1.21 1.40 0.99 0.67 0.38 0.26 23.43%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 20/01/16 21/01/15 22/01/14 23/01/13 18/01/12 21/01/11 20/01/10 -
Price 1.85 2.15 1.99 1.58 1.30 0.82 0.63 -
P/RPS 3.15 3.65 4.05 2.99 2.22 1.80 2.08 7.15%
P/EPS 16.20 18.34 26.68 15.69 12.85 11.53 20.67 -3.97%
EY 6.17 5.45 3.75 6.37 7.78 8.67 4.84 4.12%
DY 2.70 2.33 2.51 3.16 0.00 0.00 0.00 -
P/NAPS 0.92 1.26 1.45 0.96 0.73 0.42 0.29 21.20%

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