[HUAYANG] YoY Quarter Result on 31-Mar-2011 [#4]

Stock
[HUAYANG] HUA YANG BHD
Announcement Date
23-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
31-Mar-2011 [#4]
Profit Trend
QoQ- 7.33%
YoY- 151.57%
Quarter Report
Latest QR
Upcoming QR
HUAYANG's Result
HUAYANG's Financial Summary
View:
Show?
Quarter Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 198,261 102,398 84,282 66,716 27,213 26,116 23,547 42.60%
PBT 51,552 23,282 18,575 11,504 4,460 3,382 2,313 67.71%
Tax -13,738 -6,274 -5,144 -3,243 -1,177 -817 -365 83.01%
NP 37,814 17,008 13,431 8,261 3,283 2,565 1,948 63.90%
-
NP to SH 37,814 17,008 13,007 8,244 3,277 2,566 1,948 63.90%
-
Tax Rate 26.65% 26.95% 27.69% 28.19% 26.39% 24.16% 15.78% -
Total Cost 160,447 85,390 70,851 58,455 23,930 23,551 21,599 39.66%
-
Net Worth 388,215 334,616 144,004 215,979 197,279 179,852 180,086 13.65%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Div 18,486 16,334 21,600 8,099 2,702 2,248 2,251 42.01%
Div Payout % 48.89% 96.04% 166.07% 98.24% 82.47% 87.61% 115.56% -
Equity
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 388,215 334,616 144,004 215,979 197,279 179,852 180,086 13.65%
NOSH 264,092 197,997 144,004 107,989 90,082 89,926 90,043 19.63%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin 19.07% 16.61% 15.94% 12.38% 12.06% 9.82% 8.27% -
ROE 9.74% 5.08% 9.03% 3.82% 1.66% 1.43% 1.08% -
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 75.07 51.72 58.53 61.78 30.21 29.04 26.15 19.20%
EPS 14.32 8.59 7.08 5.73 3.64 2.85 2.16 37.04%
DPS 7.00 8.25 15.00 7.50 3.00 2.50 2.50 18.71%
NAPS 1.47 1.69 1.00 2.00 2.19 2.00 2.00 -4.99%
Adjusted Per Share Value based on latest NOSH - 107,989
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 45.06 23.27 19.16 15.16 6.18 5.94 5.35 42.61%
EPS 8.59 3.87 2.96 1.87 0.74 0.58 0.44 64.05%
DPS 4.20 3.71 4.91 1.84 0.61 0.51 0.51 42.08%
NAPS 0.8823 0.7605 0.3273 0.4909 0.4484 0.4088 0.4093 13.65%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 1.78 1.81 1.45 1.21 0.65 0.51 0.60 -
P/RPS 2.37 3.50 2.48 1.96 2.15 1.76 2.29 0.57%
P/EPS 12.43 21.07 16.05 15.85 17.87 17.87 27.73 -12.51%
EY 8.04 4.75 6.23 6.31 5.60 5.60 3.61 14.26%
DY 3.93 4.56 10.34 6.20 4.62 4.90 4.17 -0.98%
P/NAPS 1.21 1.07 1.45 0.61 0.30 0.26 0.30 26.15%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 21/05/14 22/05/13 23/05/12 23/05/11 21/05/10 27/05/09 23/05/08 -
Price 1.82 2.94 1.53 1.23 0.61 0.60 0.58 -
P/RPS 2.42 5.68 2.61 1.99 2.02 2.07 2.22 1.44%
P/EPS 12.71 34.23 16.94 16.11 16.77 21.03 26.81 -11.69%
EY 7.87 2.92 5.90 6.21 5.96 4.76 3.73 13.24%
DY 3.85 2.81 9.80 6.10 4.92 4.17 4.31 -1.86%
P/NAPS 1.24 1.74 1.53 0.62 0.28 0.30 0.29 27.38%

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