[HUAYANG] QoQ Annualized Quarter Result on 31-Mar-2015 [#4]

Stock
[HUAYANG] HUA YANG BHD
Announcement Date
22-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
31-Mar-2015 [#4]
Profit Trend
QoQ- 2.55%
YoY- 34.57%
Quarter Report
Latest QR
Upcoming QR
HUAYANG's Result
HUAYANG's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 597,558 586,388 570,296 583,576 575,281 551,922 545,880 6.19%
PBT 157,876 156,812 160,740 153,451 147,933 135,488 130,292 13.61%
Tax -39,566 -39,660 -41,176 -42,884 -40,118 -35,640 -34,524 9.48%
NP 118,309 117,152 119,564 110,567 107,814 99,848 95,768 15.08%
-
NP to SH 118,309 117,152 119,564 110,567 107,814 99,848 95,768 15.08%
-
Tax Rate 25.06% 25.29% 25.62% 27.95% 27.12% 26.30% 26.50% -
Total Cost 479,249 469,236 450,732 473,009 467,466 452,074 450,112 4.25%
-
Net Worth 533,289 525,309 496,422 464,613 448,787 435,613 411,791 18.75%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div 17,600 - - 34,318 17,599 - - -
Div Payout % 14.88% - - 31.04% 16.32% - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 533,289 525,309 496,422 464,613 448,787 435,613 411,791 18.75%
NOSH 264,004 263,974 264,054 263,985 263,992 264,008 263,969 0.00%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 19.80% 19.98% 20.97% 18.95% 18.74% 18.09% 17.54% -
ROE 22.18% 22.30% 24.09% 23.80% 24.02% 22.92% 23.26% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 226.34 222.14 215.98 221.06 217.92 209.05 206.80 6.18%
EPS 44.81 44.38 45.28 41.88 40.84 37.82 36.28 15.07%
DPS 6.67 0.00 0.00 13.00 6.67 0.00 0.00 -
NAPS 2.02 1.99 1.88 1.76 1.70 1.65 1.56 18.74%
Adjusted Per Share Value based on latest NOSH - 263,964
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 135.81 133.27 129.61 132.63 130.75 125.44 124.06 6.20%
EPS 26.89 26.63 27.17 25.13 24.50 22.69 21.77 15.07%
DPS 4.00 0.00 0.00 7.80 4.00 0.00 0.00 -
NAPS 1.212 1.1939 1.1282 1.0559 1.02 0.99 0.9359 18.75%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 1.85 1.81 1.92 2.06 2.05 2.34 2.25 -
P/RPS 0.82 0.81 0.89 0.93 0.94 1.12 1.09 -17.24%
P/EPS 4.13 4.08 4.24 4.92 5.02 6.19 6.20 -23.67%
EY 24.22 24.52 23.58 20.33 19.92 16.16 16.12 31.08%
DY 3.60 0.00 0.00 6.31 3.25 0.00 0.00 -
P/NAPS 0.92 0.91 1.02 1.17 1.21 1.42 1.44 -25.75%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 20/01/16 21/10/15 13/07/15 22/05/15 21/01/15 23/10/14 16/07/14 -
Price 1.85 1.81 1.90 2.09 2.15 2.30 2.38 -
P/RPS 0.82 0.81 0.88 0.95 0.99 1.10 1.15 -20.13%
P/EPS 4.13 4.08 4.20 4.99 5.26 6.08 6.56 -26.48%
EY 24.22 24.52 23.83 20.04 19.00 16.44 15.24 36.06%
DY 3.60 0.00 0.00 6.22 3.10 0.00 0.00 -
P/NAPS 0.92 0.91 1.01 1.19 1.26 1.39 1.53 -28.69%

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