[HUAYANG] YoY TTM Result on 30-Jun-2013 [#1]

Stock
[HUAYANG] HUA YANG BHD
Announcement Date
17-Jul-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Jun-2013 [#1]
Profit Trend
QoQ- -5.89%
YoY- 14.46%
Quarter Report
Latest QR
Upcoming QR
HUAYANG's Result
HUAYANG's Financial Summary
View:
Show?
TTM Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 561,127 589,680 565,864 391,205 342,625 213,400 115,592 30.09%
PBT 136,766 161,063 128,290 89,549 79,644 43,015 18,815 39.13%
Tax -32,678 -44,547 -34,501 -23,228 -21,251 -11,310 -5,156 35.99%
NP 104,088 116,516 93,789 66,321 58,393 31,705 13,659 40.23%
-
NP to SH 104,070 116,516 93,789 66,321 57,943 31,719 13,673 40.20%
-
Tax Rate 23.89% 27.66% 26.89% 25.94% 26.68% 26.29% 27.40% -
Total Cost 457,039 473,164 472,075 324,884 284,232 181,695 101,933 28.38%
-
Net Worth 528,287 496,422 411,791 346,595 143,968 215,992 202,335 17.32%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 13,203 34,315 31,693 26,232 21,600 8,099 2,702 30.23%
Div Payout % 12.69% 29.45% 33.79% 39.55% 37.28% 25.53% 19.76% -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 528,287 496,422 411,791 346,595 143,968 215,992 202,335 17.32%
NOSH 264,143 264,054 263,969 198,054 143,968 107,996 89,926 19.65%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 18.55% 19.76% 16.57% 16.95% 17.04% 14.86% 11.82% -
ROE 19.70% 23.47% 22.78% 19.13% 40.25% 14.69% 6.76% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 212.43 223.32 214.37 197.52 237.99 197.60 128.54 8.72%
EPS 39.40 44.13 35.53 33.49 40.25 29.37 15.20 17.18%
DPS 5.00 13.00 12.01 13.25 15.00 7.50 3.00 8.87%
NAPS 2.00 1.88 1.56 1.75 1.00 2.00 2.25 -1.94%
Adjusted Per Share Value based on latest NOSH - 198,054
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 127.53 134.02 128.61 88.91 77.87 48.50 26.27 30.09%
EPS 23.65 26.48 21.32 15.07 13.17 7.21 3.11 40.18%
DPS 3.00 7.80 7.20 5.96 4.91 1.84 0.61 30.37%
NAPS 1.2007 1.1282 0.9359 0.7877 0.3272 0.4909 0.4599 17.32%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 1.74 1.92 2.25 2.79 1.70 1.19 0.64 -
P/RPS 0.82 0.86 1.05 1.41 0.71 0.60 0.50 8.58%
P/EPS 4.42 4.35 6.33 8.33 4.22 4.05 4.21 0.81%
EY 22.64 22.98 15.79 12.00 23.67 24.68 23.76 -0.80%
DY 2.87 6.77 5.34 4.75 8.83 6.30 4.69 -7.85%
P/NAPS 0.87 1.02 1.44 1.59 1.70 0.60 0.28 20.77%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 20/07/16 13/07/15 16/07/14 17/07/13 18/07/12 14/07/11 16/07/10 -
Price 1.78 1.90 2.38 3.17 1.97 1.32 0.68 -
P/RPS 0.84 0.85 1.11 1.60 0.83 0.67 0.53 7.97%
P/EPS 4.52 4.31 6.70 9.47 4.89 4.49 4.47 0.18%
EY 22.13 23.22 14.93 10.56 20.43 22.25 22.36 -0.17%
DY 2.81 6.84 5.04 4.18 7.62 5.68 4.41 -7.22%
P/NAPS 0.89 1.01 1.53 1.81 1.97 0.66 0.30 19.85%

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