[HUAYANG] QoQ Annualized Quarter Result on 31-Dec-2016 [#3]

Stock
[HUAYANG] HUA YANG BHD
Announcement Date
17-Jan-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
31-Dec-2016 [#3]
Profit Trend
QoQ- -16.33%
YoY- -42.21%
Quarter Report
Latest QR
Upcoming QR
HUAYANG's Result
HUAYANG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 186,308 191,756 385,358 406,240 461,452 511,844 575,740 -52.83%
PBT 9,740 11,224 80,623 90,848 110,772 128,892 144,728 -83.42%
Tax -5,136 -4,360 -19,694 -22,478 -29,056 -33,272 -34,654 -71.96%
NP 4,604 6,864 60,929 68,369 81,716 95,620 110,074 -87.92%
-
NP to SH 4,604 6,864 60,929 68,369 81,716 95,620 110,074 -87.92%
-
Tax Rate 52.73% 38.85% 24.43% 24.74% 26.23% 25.81% 23.94% -
Total Cost 181,704 184,892 324,429 337,870 379,736 416,224 465,666 -46.57%
-
Net Worth 591,359 598,400 594,880 591,251 583,308 565,267 541,237 6.07%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div 14,080 - 14,080 9,384 26,394 - 13,200 4.39%
Div Payout % 305.82% - 23.11% 13.73% 32.30% - 11.99% -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 591,359 598,400 594,880 591,251 583,308 565,267 541,237 6.07%
NOSH 352,000 352,000 352,000 351,935 263,940 264,143 264,018 21.11%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 2.47% 3.58% 15.81% 16.83% 17.71% 18.68% 19.12% -
ROE 0.78% 1.15% 10.24% 11.56% 14.01% 16.92% 20.34% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 52.93 54.48 109.48 115.43 174.83 193.77 218.07 -61.05%
EPS 1.30 1.96 17.31 19.43 30.96 36.20 31.27 -87.97%
DPS 4.00 0.00 4.00 2.67 10.00 0.00 5.00 -13.81%
NAPS 1.68 1.70 1.69 1.68 2.21 2.14 2.05 -12.41%
Adjusted Per Share Value based on latest NOSH - 352,000
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 42.34 43.58 87.58 92.33 104.88 116.33 130.85 -52.83%
EPS 1.05 1.56 13.85 15.54 18.57 21.73 25.02 -87.90%
DPS 3.20 0.00 3.20 2.13 6.00 0.00 3.00 4.39%
NAPS 1.344 1.36 1.352 1.3438 1.3257 1.2847 1.2301 6.07%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 0.815 1.05 1.10 1.13 1.84 1.74 1.88 -
P/RPS 1.54 1.93 1.00 0.98 1.05 0.90 0.86 47.41%
P/EPS 62.31 53.85 6.35 5.82 5.94 4.81 4.51 474.85%
EY 1.60 1.86 15.74 17.19 16.83 20.80 22.18 -82.64%
DY 4.91 0.00 3.64 2.36 5.43 0.00 2.66 50.41%
P/NAPS 0.49 0.62 0.65 0.67 0.83 0.81 0.92 -34.26%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 27/10/17 13/07/17 17/05/17 17/01/17 21/10/16 20/07/16 18/05/16 -
Price 0.83 1.02 1.07 1.08 1.28 1.78 1.82 -
P/RPS 1.57 1.87 0.98 0.94 0.73 0.92 0.83 52.89%
P/EPS 63.46 52.31 6.18 5.56 4.13 4.92 4.37 494.25%
EY 1.58 1.91 16.18 17.99 24.19 20.34 22.91 -83.15%
DY 4.82 0.00 3.74 2.47 7.81 0.00 2.75 45.32%
P/NAPS 0.49 0.60 0.63 0.64 0.58 0.83 0.89 -32.80%

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