[HUAYANG] YoY Quarter Result on 31-Mar-2013 [#4]

Stock
[HUAYANG] HUA YANG BHD
Announcement Date
22-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Mar-2013 [#4]
Profit Trend
QoQ- -14.68%
YoY- 30.76%
Quarter Report
Latest QR
Upcoming QR
HUAYANG's Result
HUAYANG's Financial Summary
View:
Show?
Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 127,571 152,115 198,261 102,398 84,282 66,716 27,213 29.33%
PBT 26,321 42,501 51,552 23,282 18,575 11,504 4,460 34.39%
Tax -4,979 -12,795 -13,738 -6,274 -5,144 -3,243 -1,177 27.14%
NP 21,342 29,706 37,814 17,008 13,431 8,261 3,283 36.57%
-
NP to SH 21,324 29,706 37,814 17,008 13,007 8,244 3,277 36.59%
-
Tax Rate 18.92% 30.11% 26.65% 26.95% 27.69% 28.19% 26.39% -
Total Cost 106,229 122,409 160,447 85,390 70,851 58,455 23,930 28.16%
-
Net Worth 541,351 464,577 388,215 334,616 144,004 215,979 197,279 18.30%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - 21,117 18,486 16,334 21,600 8,099 2,702 -
Div Payout % - 71.09% 48.89% 96.04% 166.07% 98.24% 82.47% -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 541,351 464,577 388,215 334,616 144,004 215,979 197,279 18.30%
NOSH 264,074 263,964 264,092 197,997 144,004 107,989 90,082 19.61%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 16.73% 19.53% 19.07% 16.61% 15.94% 12.38% 12.06% -
ROE 3.94% 6.39% 9.74% 5.08% 9.03% 3.82% 1.66% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 48.31 57.63 75.07 51.72 58.53 61.78 30.21 8.13%
EPS 6.06 11.25 14.32 8.59 7.08 5.73 3.64 8.85%
DPS 0.00 8.00 7.00 8.25 15.00 7.50 3.00 -
NAPS 2.05 1.76 1.47 1.69 1.00 2.00 2.19 -1.09%
Adjusted Per Share Value based on latest NOSH - 197,997
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 28.99 34.57 45.06 23.27 19.16 15.16 6.18 29.35%
EPS 4.85 6.75 8.59 3.87 2.96 1.87 0.74 36.76%
DPS 0.00 4.80 4.20 3.71 4.91 1.84 0.61 -
NAPS 1.2303 1.0559 0.8823 0.7605 0.3273 0.4909 0.4484 18.30%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 1.88 2.06 1.78 1.81 1.45 1.21 0.65 -
P/RPS 3.89 3.57 2.37 3.50 2.48 1.96 2.15 10.37%
P/EPS 23.28 18.30 12.43 21.07 16.05 15.85 17.87 4.50%
EY 4.30 5.46 8.04 4.75 6.23 6.31 5.60 -4.30%
DY 0.00 3.88 3.93 4.56 10.34 6.20 4.62 -
P/NAPS 0.92 1.17 1.21 1.07 1.45 0.61 0.30 20.51%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 18/05/16 22/05/15 21/05/14 22/05/13 23/05/12 23/05/11 21/05/10 -
Price 1.82 2.09 1.82 2.94 1.53 1.23 0.61 -
P/RPS 3.77 3.63 2.42 5.68 2.61 1.99 2.02 10.94%
P/EPS 22.54 18.57 12.71 34.23 16.94 16.11 16.77 5.04%
EY 4.44 5.38 7.87 2.92 5.90 6.21 5.96 -4.78%
DY 0.00 3.83 3.85 2.81 9.80 6.10 4.92 -
P/NAPS 0.89 1.19 1.24 1.74 1.53 0.62 0.28 21.23%

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