[HUAYANG] YoY TTM Result on 31-Dec-2013 [#3]

Stock
[HUAYANG] HUA YANG BHD
Announcement Date
22-Jan-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Dec-2013 [#3]
Profit Trend
QoQ- -0.37%
YoY- -7.69%
Quarter Report
Latest QR
Upcoming QR
HUAYANG's Result
HUAYANG's Financial Summary
View:
Show?
TTM Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 432,251 600,284 629,722 414,030 390,554 288,846 149,362 19.35%
PBT 94,457 160,908 162,502 84,091 90,598 65,432 27,457 22.84%
Tax -21,838 -42,470 -43,827 -22,731 -23,703 -17,167 -7,347 19.88%
NP 72,619 118,438 118,675 61,360 66,895 48,265 20,110 23.83%
-
NP to SH 72,601 118,438 118,675 61,360 66,471 48,190 20,182 23.75%
-
Tax Rate 23.12% 26.39% 26.97% 27.03% 26.16% 26.24% 26.76% -
Total Cost 359,632 481,846 511,047 352,670 323,659 240,581 129,252 18.57%
-
Net Worth 591,359 528,126 448,744 361,874 197,954 143,962 108,030 32.72%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 7,040 34,320 31,684 29,541 31,498 8,099 2,702 17.28%
Div Payout % 9.70% 28.98% 26.70% 48.15% 47.39% 16.81% 13.39% -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 591,359 528,126 448,744 361,874 197,954 143,962 108,030 32.72%
NOSH 352,000 264,063 263,967 264,142 197,954 143,962 108,030 21.73%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 16.80% 19.73% 18.85% 14.82% 17.13% 16.71% 13.46% -
ROE 12.28% 22.43% 26.45% 16.96% 33.58% 33.47% 18.68% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 122.80 227.33 238.56 156.75 197.30 200.64 138.26 -1.95%
EPS 20.63 44.85 44.96 23.23 33.58 33.47 18.68 1.66%
DPS 2.00 13.00 12.00 11.18 15.91 5.63 2.50 -3.64%
NAPS 1.68 2.00 1.70 1.37 1.00 1.00 1.00 9.02%
Adjusted Per Share Value based on latest NOSH - 264,142
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 98.24 136.43 143.12 94.10 88.76 65.65 33.95 19.35%
EPS 16.50 26.92 26.97 13.95 15.11 10.95 4.59 23.74%
DPS 1.60 7.80 7.20 6.71 7.16 1.84 0.61 17.41%
NAPS 1.344 1.2003 1.0199 0.8224 0.4499 0.3272 0.2455 32.72%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 1.13 1.85 2.05 1.92 1.63 1.18 0.74 -
P/RPS 0.92 0.81 0.86 1.22 0.83 0.59 0.54 9.27%
P/EPS 5.48 4.12 4.56 8.27 4.85 3.53 3.96 5.55%
EY 18.25 24.24 21.93 12.10 20.60 28.37 25.25 -5.26%
DY 1.77 7.03 5.85 5.83 9.76 4.77 3.38 -10.21%
P/NAPS 0.67 0.93 1.21 1.40 1.63 1.18 0.74 -1.64%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 17/01/17 20/01/16 21/01/15 22/01/14 23/01/13 18/01/12 21/01/11 -
Price 1.08 1.85 2.15 1.99 1.58 1.30 0.82 -
P/RPS 0.88 0.81 0.90 1.27 0.80 0.65 0.59 6.88%
P/EPS 5.24 4.12 4.78 8.57 4.71 3.88 4.39 2.99%
EY 19.10 24.24 20.91 11.67 21.25 25.75 22.78 -2.89%
DY 1.85 7.03 5.58 5.62 10.07 4.33 3.05 -7.98%
P/NAPS 0.64 0.93 1.26 1.45 1.58 1.30 0.82 -4.04%

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