[HUAYANG] QoQ Annualized Quarter Result on 30-Sep-2016 [#2]

Stock
[HUAYANG] HUA YANG BHD
Announcement Date
21-Oct-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
30-Sep-2016 [#2]
Profit Trend
QoQ- -14.54%
YoY- -30.25%
Quarter Report
Latest QR
Upcoming QR
HUAYANG's Result
HUAYANG's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 191,756 385,358 406,240 461,452 511,844 575,740 597,558 -53.16%
PBT 11,224 80,623 90,848 110,772 128,892 144,728 157,876 -82.86%
Tax -4,360 -19,694 -22,478 -29,056 -33,272 -34,654 -39,566 -77.04%
NP 6,864 60,929 68,369 81,716 95,620 110,074 118,309 -85.03%
-
NP to SH 6,864 60,929 68,369 81,716 95,620 110,074 118,309 -85.03%
-
Tax Rate 38.85% 24.43% 24.74% 26.23% 25.81% 23.94% 25.06% -
Total Cost 184,892 324,429 337,870 379,736 416,224 465,666 479,249 -47.03%
-
Net Worth 598,400 594,880 591,251 583,308 565,267 541,237 533,289 7.98%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 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
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 598,400 594,880 591,251 583,308 565,267 541,237 533,289 7.98%
NOSH 352,000 352,000 351,935 263,940 264,143 264,018 264,004 21.16%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 3.58% 15.81% 16.83% 17.71% 18.68% 19.12% 19.80% -
ROE 1.15% 10.24% 11.56% 14.01% 16.92% 20.34% 22.18% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 54.48 109.48 115.43 174.83 193.77 218.07 226.34 -61.33%
EPS 1.96 17.31 19.43 30.96 36.20 31.27 44.81 -87.60%
DPS 0.00 4.00 2.67 10.00 0.00 5.00 6.67 -
NAPS 1.70 1.69 1.68 2.21 2.14 2.05 2.02 -10.87%
Adjusted Per Share Value based on latest NOSH - 264,065
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 43.58 87.58 92.33 104.88 116.33 130.85 135.81 -53.16%
EPS 1.56 13.85 15.54 18.57 21.73 25.02 26.89 -85.03%
DPS 0.00 3.20 2.13 6.00 0.00 3.00 4.00 -
NAPS 1.36 1.352 1.3438 1.3257 1.2847 1.2301 1.212 7.99%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 1.05 1.10 1.13 1.84 1.74 1.88 1.85 -
P/RPS 1.93 1.00 0.98 1.05 0.90 0.86 0.82 77.03%
P/EPS 53.85 6.35 5.82 5.94 4.81 4.51 4.13 454.84%
EY 1.86 15.74 17.19 16.83 20.80 22.18 24.22 -81.96%
DY 0.00 3.64 2.36 5.43 0.00 2.66 3.60 -
P/NAPS 0.62 0.65 0.67 0.83 0.81 0.92 0.92 -23.15%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 13/07/17 17/05/17 17/01/17 21/10/16 20/07/16 18/05/16 20/01/16 -
Price 1.02 1.07 1.08 1.28 1.78 1.82 1.85 -
P/RPS 1.87 0.98 0.94 0.73 0.92 0.83 0.82 73.34%
P/EPS 52.31 6.18 5.56 4.13 4.92 4.37 4.13 444.20%
EY 1.91 16.18 17.99 24.19 20.34 22.91 24.22 -81.63%
DY 0.00 3.74 2.47 7.81 0.00 2.75 3.60 -
P/NAPS 0.60 0.63 0.64 0.58 0.83 0.89 0.92 -24.81%

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