[HUAYANG] QoQ Annualized Quarter Result on 31-Mar-2016 [#4]

Stock
[HUAYANG] HUA YANG BHD
Announcement Date
18-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
31-Mar-2016 [#4]
Profit Trend
QoQ- -6.96%
YoY- -0.45%
Quarter Report
Latest QR
Upcoming QR
HUAYANG's Result
HUAYANG's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 406,240 461,452 511,844 575,740 597,558 586,388 570,296 -20.15%
PBT 90,848 110,772 128,892 144,728 157,876 156,812 160,740 -31.52%
Tax -22,478 -29,056 -33,272 -34,654 -39,566 -39,660 -41,176 -33.08%
NP 68,369 81,716 95,620 110,074 118,309 117,152 119,564 -30.99%
-
NP to SH 68,369 81,716 95,620 110,074 118,309 117,152 119,564 -30.99%
-
Tax Rate 24.74% 26.23% 25.81% 23.94% 25.06% 25.29% 25.62% -
Total Cost 337,870 379,736 416,224 465,666 479,249 469,236 450,732 -17.40%
-
Net Worth 591,251 583,308 565,267 541,237 533,289 525,309 496,422 12.30%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div 9,384 26,394 - 13,200 17,600 - - -
Div Payout % 13.73% 32.30% - 11.99% 14.88% - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 591,251 583,308 565,267 541,237 533,289 525,309 496,422 12.30%
NOSH 351,935 263,940 264,143 264,018 264,004 263,974 264,054 21.00%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 16.83% 17.71% 18.68% 19.12% 19.80% 19.98% 20.97% -
ROE 11.56% 14.01% 16.92% 20.34% 22.18% 22.30% 24.09% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 115.43 174.83 193.77 218.07 226.34 222.14 215.98 -34.01%
EPS 19.43 30.96 36.20 31.27 44.81 44.38 45.28 -42.96%
DPS 2.67 10.00 0.00 5.00 6.67 0.00 0.00 -
NAPS 1.68 2.21 2.14 2.05 2.02 1.99 1.88 -7.19%
Adjusted Per Share Value based on latest NOSH - 264,074
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 92.33 104.88 116.33 130.85 135.81 133.27 129.61 -20.15%
EPS 15.54 18.57 21.73 25.02 26.89 26.63 27.17 -30.97%
DPS 2.13 6.00 0.00 3.00 4.00 0.00 0.00 -
NAPS 1.3438 1.3257 1.2847 1.2301 1.212 1.1939 1.1282 12.30%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 1.13 1.84 1.74 1.88 1.85 1.81 1.92 -
P/RPS 0.98 1.05 0.90 0.86 0.82 0.81 0.89 6.60%
P/EPS 5.82 5.94 4.81 4.51 4.13 4.08 4.24 23.39%
EY 17.19 16.83 20.80 22.18 24.22 24.52 23.58 -18.92%
DY 2.36 5.43 0.00 2.66 3.60 0.00 0.00 -
P/NAPS 0.67 0.83 0.81 0.92 0.92 0.91 1.02 -24.33%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 17/01/17 21/10/16 20/07/16 18/05/16 20/01/16 21/10/15 13/07/15 -
Price 1.08 1.28 1.78 1.82 1.85 1.81 1.90 -
P/RPS 0.94 0.73 0.92 0.83 0.82 0.81 0.88 4.47%
P/EPS 5.56 4.13 4.92 4.37 4.13 4.08 4.20 20.46%
EY 17.99 24.19 20.34 22.91 24.22 24.52 23.83 -17.01%
DY 2.47 7.81 0.00 2.75 3.60 0.00 0.00 -
P/NAPS 0.64 0.58 0.83 0.89 0.92 0.91 1.01 -26.12%

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