[HUAYANG] QoQ Annualized Quarter Result on 30-Jun-2017 [#1]

Stock
[HUAYANG] HUA YANG BHD
Announcement Date
13-Jul-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
30-Jun-2017 [#1]
Profit Trend
QoQ- -88.73%
YoY- -92.82%
Quarter Report
Latest QR
Upcoming QR
HUAYANG's Result
HUAYANG's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 230,691 191,934 186,308 191,756 385,358 406,240 461,452 -37.03%
PBT 11,585 8,084 9,740 11,224 80,623 90,848 110,772 -77.83%
Tax -7,174 -6,290 -5,136 -4,360 -19,694 -22,478 -29,056 -60.67%
NP 4,411 1,793 4,604 6,864 60,929 68,369 81,716 -85.74%
-
NP to SH 4,411 1,793 4,604 6,864 60,929 68,369 81,716 -85.74%
-
Tax Rate 61.92% 77.81% 52.73% 38.85% 24.43% 24.74% 26.23% -
Total Cost 226,280 190,141 181,704 184,892 324,429 337,870 379,736 -29.20%
-
Net Worth 591,359 591,359 591,359 598,400 594,880 591,251 583,308 0.91%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div 7,040 9,386 14,080 - 14,080 9,384 26,394 -58.59%
Div Payout % 159.60% 523.42% 305.82% - 23.11% 13.73% 32.30% -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 591,359 591,359 591,359 598,400 594,880 591,251 583,308 0.91%
NOSH 352,000 352,000 352,000 352,000 352,000 351,935 263,940 21.18%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 1.91% 0.93% 2.47% 3.58% 15.81% 16.83% 17.71% -
ROE 0.75% 0.30% 0.78% 1.15% 10.24% 11.56% 14.01% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 65.54 54.53 52.93 54.48 109.48 115.43 174.83 -48.04%
EPS 1.25 0.51 1.30 1.96 17.31 19.43 30.96 -88.25%
DPS 2.00 2.67 4.00 0.00 4.00 2.67 10.00 -65.83%
NAPS 1.68 1.68 1.68 1.70 1.69 1.68 2.21 -16.72%
Adjusted Per Share Value based on latest NOSH - 352,000
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 52.43 43.62 42.34 43.58 87.58 92.33 104.88 -37.03%
EPS 1.00 0.41 1.05 1.56 13.85 15.54 18.57 -85.76%
DPS 1.60 2.13 3.20 0.00 3.20 2.13 6.00 -58.60%
NAPS 1.344 1.344 1.344 1.36 1.352 1.3438 1.3257 0.91%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 0.495 0.61 0.815 1.05 1.10 1.13 1.84 -
P/RPS 0.76 1.12 1.54 1.93 1.00 0.98 1.05 -19.40%
P/EPS 39.50 119.73 62.31 53.85 6.35 5.82 5.94 254.03%
EY 2.53 0.84 1.60 1.86 15.74 17.19 16.83 -71.76%
DY 4.04 4.37 4.91 0.00 3.64 2.36 5.43 -17.90%
P/NAPS 0.29 0.36 0.49 0.62 0.65 0.67 0.83 -50.42%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 22/05/18 24/01/18 27/10/17 13/07/17 17/05/17 17/01/17 21/10/16 -
Price 0.45 0.625 0.83 1.02 1.07 1.08 1.28 -
P/RPS 0.69 1.15 1.57 1.87 0.98 0.94 0.73 -3.69%
P/EPS 35.91 122.68 63.46 52.31 6.18 5.56 4.13 323.39%
EY 2.78 0.82 1.58 1.91 16.18 17.99 24.19 -76.39%
DY 4.44 4.27 4.82 0.00 3.74 2.47 7.81 -31.39%
P/NAPS 0.27 0.37 0.49 0.60 0.63 0.64 0.58 -39.96%

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