[HUAYANG] QoQ Annualized Quarter Result on 31-Dec-2018 [#3]

Stock
[HUAYANG] HUA YANG BHD
Announcement Date
23-Jan-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2019
Quarter
31-Dec-2018 [#3]
Profit Trend
QoQ- 98.81%
YoY- 545.65%
Quarter Report
Latest QR
Upcoming QR
HUAYANG's Result
HUAYANG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 300,344 328,708 277,364 266,014 262,174 266,168 230,691 19.21%
PBT 19,856 27,972 -12,022 19,942 14,188 13,720 11,585 43.17%
Tax -10,556 -13,276 -8,846 -8,502 -8,364 -9,672 -7,174 29.33%
NP 9,300 14,696 -20,868 11,440 5,824 4,048 4,411 64.34%
-
NP to SH 9,386 14,796 -20,483 11,578 5,824 4,048 4,411 65.35%
-
Tax Rate 53.16% 47.46% - 42.63% 58.95% 70.50% 61.92% -
Total Cost 291,044 314,012 298,232 254,574 256,350 262,120 226,280 18.25%
-
Net Worth 566,720 587,839 587,839 616,000 612,480 594,880 591,359 -2.79%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div - - - - - - 7,040 -
Div Payout % - - - - - - 159.60% -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 566,720 587,839 587,839 616,000 612,480 594,880 591,359 -2.79%
NOSH 352,000 352,000 352,000 352,000 352,000 352,000 352,000 0.00%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 3.10% 4.47% -7.52% 4.30% 2.22% 1.52% 1.91% -
ROE 1.66% 2.52% -3.48% 1.88% 0.95% 0.68% 0.75% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 85.33 93.38 78.80 75.57 74.48 75.62 65.54 19.21%
EPS 2.66 4.20 -5.82 3.29 1.66 1.16 1.25 65.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.00 -
NAPS 1.61 1.67 1.67 1.75 1.74 1.69 1.68 -2.79%
Adjusted Per Share Value based on latest NOSH - 352,000
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 68.26 74.71 63.04 60.46 59.59 60.49 52.43 19.21%
EPS 2.13 3.36 -4.66 2.63 1.32 0.92 1.00 65.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.60 -
NAPS 1.288 1.336 1.336 1.40 1.392 1.352 1.344 -2.79%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.325 0.40 0.385 0.345 0.43 0.46 0.495 -
P/RPS 0.38 0.43 0.49 0.46 0.58 0.61 0.76 -36.97%
P/EPS 12.19 9.52 -6.62 10.49 25.99 40.00 39.50 -54.30%
EY 8.20 10.51 -15.11 9.53 3.85 2.50 2.53 118.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.04 -
P/NAPS 0.20 0.24 0.23 0.20 0.25 0.27 0.29 -21.92%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 23/10/19 17/07/19 31/05/19 23/01/19 25/10/18 18/07/18 22/05/18 -
Price 0.335 0.41 0.305 0.37 0.39 0.465 0.45 -
P/RPS 0.39 0.44 0.39 0.49 0.52 0.61 0.69 -31.61%
P/EPS 12.56 9.75 -5.24 11.25 23.57 40.43 35.91 -50.32%
EY 7.96 10.25 -19.08 8.89 4.24 2.47 2.78 101.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.44 -
P/NAPS 0.21 0.25 0.18 0.21 0.22 0.28 0.27 -15.41%

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