[HUAYANG] QoQ Annualized Quarter Result on 30-Jun-2016 [#1]

Stock
[HUAYANG] HUA YANG BHD
Announcement Date
20-Jul-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
30-Jun-2016 [#1]
Profit Trend
QoQ- -13.13%
YoY- -20.03%
Quarter Report
Latest QR
Upcoming QR
HUAYANG's Result
HUAYANG's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 385,358 406,240 461,452 511,844 575,740 597,558 586,388 -24.39%
PBT 80,623 90,848 110,772 128,892 144,728 157,876 156,812 -35.79%
Tax -19,694 -22,478 -29,056 -33,272 -34,654 -39,566 -39,660 -37.26%
NP 60,929 68,369 81,716 95,620 110,074 118,309 117,152 -35.30%
-
NP to SH 60,929 68,369 81,716 95,620 110,074 118,309 117,152 -35.30%
-
Tax Rate 24.43% 24.74% 26.23% 25.81% 23.94% 25.06% 25.29% -
Total Cost 324,429 337,870 379,736 416,224 465,666 479,249 469,236 -21.79%
-
Net Worth 594,880 591,251 583,308 565,267 541,237 533,289 525,309 8.63%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div 14,080 9,384 26,394 - 13,200 17,600 - -
Div Payout % 23.11% 13.73% 32.30% - 11.99% 14.88% - -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 594,880 591,251 583,308 565,267 541,237 533,289 525,309 8.63%
NOSH 352,000 351,935 263,940 264,143 264,018 264,004 263,974 21.12%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 15.81% 16.83% 17.71% 18.68% 19.12% 19.80% 19.98% -
ROE 10.24% 11.56% 14.01% 16.92% 20.34% 22.18% 22.30% -
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 109.48 115.43 174.83 193.77 218.07 226.34 222.14 -37.57%
EPS 17.31 19.43 30.96 36.20 31.27 44.81 44.38 -46.58%
DPS 4.00 2.67 10.00 0.00 5.00 6.67 0.00 -
NAPS 1.69 1.68 2.21 2.14 2.05 2.02 1.99 -10.31%
Adjusted Per Share Value based on latest NOSH - 264,143
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 87.58 92.33 104.88 116.33 130.85 135.81 133.27 -24.39%
EPS 13.85 15.54 18.57 21.73 25.02 26.89 26.63 -35.30%
DPS 3.20 2.13 6.00 0.00 3.00 4.00 0.00 -
NAPS 1.352 1.3438 1.3257 1.2847 1.2301 1.212 1.1939 8.63%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 1.10 1.13 1.84 1.74 1.88 1.85 1.81 -
P/RPS 1.00 0.98 1.05 0.90 0.86 0.82 0.81 15.06%
P/EPS 6.35 5.82 5.94 4.81 4.51 4.13 4.08 34.26%
EY 15.74 17.19 16.83 20.80 22.18 24.22 24.52 -25.56%
DY 3.64 2.36 5.43 0.00 2.66 3.60 0.00 -
P/NAPS 0.65 0.67 0.83 0.81 0.92 0.92 0.91 -20.07%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 17/05/17 17/01/17 21/10/16 20/07/16 18/05/16 20/01/16 21/10/15 -
Price 1.07 1.08 1.28 1.78 1.82 1.85 1.81 -
P/RPS 0.98 0.94 0.73 0.92 0.83 0.82 0.81 13.52%
P/EPS 6.18 5.56 4.13 4.92 4.37 4.13 4.08 31.85%
EY 16.18 17.99 24.19 20.34 22.91 24.22 24.52 -24.18%
DY 3.74 2.47 7.81 0.00 2.75 3.60 0.00 -
P/NAPS 0.63 0.64 0.58 0.83 0.89 0.92 0.91 -21.72%

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