[HUAYANG] YoY TTM Result on 30-Sep-2012 [#2]

Stock
[HUAYANG] HUA YANG BHD
Announcement Date
17-Oct-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Sep-2012 [#2]
Profit Trend
QoQ- 5.46%
YoY- 47.95%
Quarter Report
Latest QR
Upcoming QR
HUAYANG's Result
HUAYANG's Financial Summary
View:
Show?
TTM Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 600,809 604,110 388,746 370,201 253,899 127,328 100,987 34.59%
PBT 164,113 146,771 83,609 83,386 56,007 20,843 14,541 49.74%
Tax -44,894 -39,328 -22,020 -21,845 -14,677 -5,634 -4,380 47.35%
NP 119,219 107,443 61,589 61,541 41,330 15,209 10,161 50.71%
-
NP to SH 119,219 107,443 61,589 61,106 41,302 15,245 10,178 50.67%
-
Tax Rate 27.36% 26.80% 26.34% 26.20% 26.21% 27.03% 30.12% -
Total Cost 481,590 496,667 327,157 308,660 212,569 112,119 90,826 32.03%
-
Net Worth 525,143 435,673 342,334 151,509 215,959 90,419 189,692 18.48%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div 34,315 31,693 26,232 21,600 8,099 2,702 2,248 57.46%
Div Payout % 28.78% 29.50% 42.59% 35.35% 19.61% 17.73% 22.09% -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 525,143 435,673 342,334 151,509 215,959 90,419 189,692 18.48%
NOSH 263,891 264,044 197,881 151,509 107,979 90,419 89,901 19.64%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 19.84% 17.79% 15.84% 16.62% 16.28% 11.94% 10.06% -
ROE 22.70% 24.66% 17.99% 40.33% 19.12% 16.86% 5.37% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 227.67 228.79 196.45 244.34 235.14 140.82 112.33 12.48%
EPS 45.18 40.69 31.12 40.33 38.25 16.86 11.32 25.93%
DPS 13.00 12.00 13.25 14.26 7.50 3.00 2.50 31.60%
NAPS 1.99 1.65 1.73 1.00 2.00 1.00 2.11 -0.97%
Adjusted Per Share Value based on latest NOSH - 151,509
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 136.55 137.30 88.35 84.14 57.70 28.94 22.95 34.59%
EPS 27.10 24.42 14.00 13.89 9.39 3.46 2.31 50.71%
DPS 7.80 7.20 5.96 4.91 1.84 0.61 0.51 57.51%
NAPS 1.1935 0.9902 0.778 0.3443 0.4908 0.2055 0.4311 18.48%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 1.81 2.34 2.99 1.82 1.01 0.88 0.58 -
P/RPS 0.80 1.02 1.52 0.74 0.43 0.62 0.52 7.44%
P/EPS 4.01 5.75 9.61 4.51 2.64 5.22 5.12 -3.98%
EY 24.96 17.39 10.41 22.16 37.87 19.16 19.52 4.18%
DY 7.18 5.13 4.43 7.83 7.43 3.41 4.31 8.87%
P/NAPS 0.91 1.42 1.73 1.82 0.51 0.88 0.27 22.43%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 21/10/15 23/10/14 23/10/13 17/10/12 19/10/11 20/10/10 18/11/09 -
Price 1.81 2.30 2.27 1.61 1.20 0.70 0.57 -
P/RPS 0.80 1.01 1.16 0.66 0.51 0.50 0.51 7.78%
P/EPS 4.01 5.65 7.29 3.99 3.14 4.15 5.03 -3.70%
EY 24.96 17.69 13.71 25.05 31.87 24.09 19.86 3.88%
DY 7.18 5.22 5.84 8.86 6.25 4.29 4.39 8.54%
P/NAPS 0.91 1.39 1.31 1.61 0.60 0.70 0.27 22.43%

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