[HUAYANG] YoY TTM Result on 30-Jun-2012 [#1]

Stock
[HUAYANG] HUA YANG BHD
Announcement Date
18-Jul-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Jun-2012 [#1]
Profit Trend
QoQ- 9.42%
YoY- 82.68%
Quarter Report
Latest QR
Upcoming QR
HUAYANG's Result
HUAYANG's Financial Summary
View:
Show?
TTM Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 589,680 565,864 391,205 342,625 213,400 115,592 105,118 33.28%
PBT 161,063 128,290 89,549 79,644 43,015 18,815 13,782 50.61%
Tax -44,547 -34,501 -23,228 -21,251 -11,310 -5,156 -4,029 49.23%
NP 116,516 93,789 66,321 58,393 31,705 13,659 9,753 51.16%
-
NP to SH 116,516 93,789 66,321 57,943 31,719 13,673 9,777 51.10%
-
Tax Rate 27.66% 26.89% 25.94% 26.68% 26.29% 27.40% 29.23% -
Total Cost 473,164 472,075 324,884 284,232 181,695 101,933 95,365 30.58%
-
Net Worth 496,422 411,791 346,595 143,968 215,992 202,335 188,730 17.48%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div 34,315 31,693 26,232 21,600 8,099 2,702 2,248 57.46%
Div Payout % 29.45% 33.79% 39.55% 37.28% 25.53% 19.76% 22.99% -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 496,422 411,791 346,595 143,968 215,992 202,335 188,730 17.48%
NOSH 264,054 263,969 198,054 143,968 107,996 89,926 89,871 19.66%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 19.76% 16.57% 16.95% 17.04% 14.86% 11.82% 9.28% -
ROE 23.47% 22.78% 19.13% 40.25% 14.69% 6.76% 5.18% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 223.32 214.37 197.52 237.99 197.60 128.54 116.96 11.37%
EPS 44.13 35.53 33.49 40.25 29.37 15.20 10.88 26.27%
DPS 13.00 12.01 13.25 15.00 7.50 3.00 2.50 31.60%
NAPS 1.88 1.56 1.75 1.00 2.00 2.25 2.10 -1.82%
Adjusted Per Share Value based on latest NOSH - 143,968
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 134.02 128.61 88.91 77.87 48.50 26.27 23.89 33.28%
EPS 26.48 21.32 15.07 13.17 7.21 3.11 2.22 51.12%
DPS 7.80 7.20 5.96 4.91 1.84 0.61 0.51 57.51%
NAPS 1.1282 0.9359 0.7877 0.3272 0.4909 0.4599 0.4289 17.48%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 1.92 2.25 2.79 1.70 1.19 0.64 0.57 -
P/RPS 0.86 1.05 1.41 0.71 0.60 0.50 0.49 9.82%
P/EPS 4.35 6.33 8.33 4.22 4.05 4.21 5.24 -3.05%
EY 22.98 15.79 12.00 23.67 24.68 23.76 19.09 3.13%
DY 6.77 5.34 4.75 8.83 6.30 4.69 4.39 7.48%
P/NAPS 1.02 1.44 1.59 1.70 0.60 0.28 0.27 24.78%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 13/07/15 16/07/14 17/07/13 18/07/12 14/07/11 16/07/10 22/07/09 -
Price 1.90 2.38 3.17 1.97 1.32 0.68 0.56 -
P/RPS 0.85 1.11 1.60 0.83 0.67 0.53 0.48 9.98%
P/EPS 4.31 6.70 9.47 4.89 4.49 4.47 5.15 -2.92%
EY 23.22 14.93 10.56 20.43 22.25 22.36 19.43 3.01%
DY 6.84 5.04 4.18 7.62 5.68 4.41 4.46 7.38%
P/NAPS 1.01 1.53 1.81 1.97 0.66 0.30 0.27 24.58%

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