[HUAYANG] YoY Quarter Result on 31-Mar-2012 [#4]

Stock
[HUAYANG] HUA YANG BHD
Announcement Date
23-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
31-Mar-2012 [#4]
Profit Trend
QoQ- -10.72%
YoY- 57.78%
Quarter Report
Latest QR
Upcoming QR
HUAYANG's Result
HUAYANG's Financial Summary
View:
Show?
Quarter Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 152,115 198,261 102,398 84,282 66,716 27,213 26,116 34.11%
PBT 42,501 51,552 23,282 18,575 11,504 4,460 3,382 52.44%
Tax -12,795 -13,738 -6,274 -5,144 -3,243 -1,177 -817 58.14%
NP 29,706 37,814 17,008 13,431 8,261 3,283 2,565 50.38%
-
NP to SH 29,706 37,814 17,008 13,007 8,244 3,277 2,566 50.37%
-
Tax Rate 30.11% 26.65% 26.95% 27.69% 28.19% 26.39% 24.16% -
Total Cost 122,409 160,447 85,390 70,851 58,455 23,930 23,551 31.59%
-
Net Worth 464,577 388,215 334,616 144,004 215,979 197,279 179,852 17.12%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div 21,117 18,486 16,334 21,600 8,099 2,702 2,248 45.23%
Div Payout % 71.09% 48.89% 96.04% 166.07% 98.24% 82.47% 87.61% -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 464,577 388,215 334,616 144,004 215,979 197,279 179,852 17.12%
NOSH 263,964 264,092 197,997 144,004 107,989 90,082 89,926 19.64%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 19.53% 19.07% 16.61% 15.94% 12.38% 12.06% 9.82% -
ROE 6.39% 9.74% 5.08% 9.03% 3.82% 1.66% 1.43% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 57.63 75.07 51.72 58.53 61.78 30.21 29.04 12.09%
EPS 11.25 14.32 8.59 7.08 5.73 3.64 2.85 25.70%
DPS 8.00 7.00 8.25 15.00 7.50 3.00 2.50 21.38%
NAPS 1.76 1.47 1.69 1.00 2.00 2.19 2.00 -2.10%
Adjusted Per Share Value based on latest NOSH - 144,004
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 34.57 45.06 23.27 19.16 15.16 6.18 5.94 34.09%
EPS 6.75 8.59 3.87 2.96 1.87 0.74 0.58 50.50%
DPS 4.80 4.20 3.71 4.91 1.84 0.61 0.51 45.27%
NAPS 1.0559 0.8823 0.7605 0.3273 0.4909 0.4484 0.4088 17.12%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 2.06 1.78 1.81 1.45 1.21 0.65 0.51 -
P/RPS 3.57 2.37 3.50 2.48 1.96 2.15 1.76 12.50%
P/EPS 18.30 12.43 21.07 16.05 15.85 17.87 17.87 0.39%
EY 5.46 8.04 4.75 6.23 6.31 5.60 5.60 -0.42%
DY 3.88 3.93 4.56 10.34 6.20 4.62 4.90 -3.81%
P/NAPS 1.17 1.21 1.07 1.45 0.61 0.30 0.26 28.47%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 22/05/15 21/05/14 22/05/13 23/05/12 23/05/11 21/05/10 27/05/09 -
Price 2.09 1.82 2.94 1.53 1.23 0.61 0.60 -
P/RPS 3.63 2.42 5.68 2.61 1.99 2.02 2.07 9.80%
P/EPS 18.57 12.71 34.23 16.94 16.11 16.77 21.03 -2.05%
EY 5.38 7.87 2.92 5.90 6.21 5.96 4.76 2.06%
DY 3.83 3.85 2.81 9.80 6.10 4.92 4.17 -1.40%
P/NAPS 1.19 1.24 1.74 1.53 0.62 0.28 0.30 25.80%

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