[HUAYANG] YoY TTM 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- 6.02%
YoY- 33.08%
Quarter Report
Latest QR
Upcoming QR
HUAYANG's Result
HUAYANG's Financial Summary
View:
Show?
TTM Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 575,740 583,576 509,893 408,670 306,412 188,865 103,542 33.06%
PBT 144,728 153,451 112,361 95,305 72,503 34,501 15,774 44.64%
Tax -34,654 -42,884 -30,195 -24,833 -19,068 -9,413 -4,216 42.01%
NP 110,074 110,567 82,166 70,472 53,435 25,088 11,558 45.54%
-
NP to SH 110,056 110,567 82,166 70,472 52,953 25,149 11,567 45.51%
-
Tax Rate 23.94% 27.95% 26.87% 26.06% 26.30% 27.28% 26.73% -
Total Cost 465,666 473,009 427,727 338,198 252,977 163,777 91,984 31.00%
-
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 13,203 34,315 31,693 26,232 21,600 8,099 2,702 30.23%
Div Payout % 12.00% 31.04% 38.57% 37.22% 40.79% 32.20% 23.36% -
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 19.12% 18.95% 16.11% 17.24% 17.44% 13.28% 11.16% -
ROE 20.33% 23.80% 21.17% 21.06% 36.77% 11.64% 5.86% -
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 218.02 221.08 193.07 206.40 212.78 174.89 114.94 11.24%
EPS 41.68 41.89 31.11 35.59 36.77 23.29 12.84 21.66%
DPS 5.00 13.00 12.00 13.25 15.00 7.50 3.00 8.87%
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 130.85 132.63 115.88 92.88 69.64 42.92 23.53 33.06%
EPS 25.01 25.13 18.67 16.02 12.03 5.72 2.63 45.50%
DPS 3.00 7.80 7.20 5.96 4.91 1.84 0.61 30.37%
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 0.86 0.93 0.92 0.88 0.68 0.69 0.57 7.08%
P/EPS 4.51 4.92 5.72 5.09 3.94 5.20 5.06 -1.89%
EY 22.17 20.33 17.48 19.66 25.36 19.25 19.75 1.94%
DY 2.66 6.31 6.74 7.32 10.34 6.20 4.62 -8.78%
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 0.83 0.95 0.94 1.42 0.72 0.70 0.53 7.75%
P/EPS 4.37 4.99 5.85 8.26 4.16 5.28 4.75 -1.37%
EY 22.90 20.04 17.09 12.11 24.03 18.93 21.05 1.41%
DY 2.75 6.22 6.59 4.51 9.80 6.10 4.92 -9.23%
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