[HUAYANG] QoQ Cumulative Quarter Result on 30-Jun-2015 [#1]

Stock
[HUAYANG] HUA YANG BHD
Announcement Date
13-Jul-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
30-Jun-2015 [#1]
Profit Trend
QoQ- -72.97%
YoY- 24.85%
Quarter Report
Latest QR
Upcoming QR
HUAYANG's Result
HUAYANG's Financial Summary
View:
Show?
Cumulative Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 575,740 448,169 293,194 142,574 583,576 431,461 275,961 63.20%
PBT 144,728 118,407 78,406 40,185 153,451 110,950 67,744 65.80%
Tax -34,654 -29,675 -19,830 -10,294 -42,884 -30,089 -17,820 55.73%
NP 110,074 88,732 58,576 29,891 110,567 80,861 49,924 69.31%
-
NP to SH 110,074 88,732 58,576 29,891 110,567 80,861 49,924 69.31%
-
Tax Rate 23.94% 25.06% 25.29% 25.62% 27.95% 27.12% 26.30% -
Total Cost 465,666 359,437 234,618 112,683 473,009 350,600 226,037 61.83%
-
Net Worth 541,237 533,289 525,309 496,422 464,613 448,787 435,613 15.55%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div 13,200 13,200 - - 34,318 13,199 - -
Div Payout % 11.99% 14.88% - - 31.04% 16.32% - -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 541,237 533,289 525,309 496,422 464,613 448,787 435,613 15.55%
NOSH 264,018 264,004 263,974 264,054 263,985 263,992 264,008 0.00%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 19.12% 19.80% 19.98% 20.97% 18.95% 18.74% 18.09% -
ROE 20.34% 16.64% 11.15% 6.02% 23.80% 18.02% 11.46% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 218.07 169.76 111.07 53.99 221.06 163.44 104.53 63.19%
EPS 31.27 33.61 22.19 11.32 41.88 30.63 18.91 39.79%
DPS 5.00 5.00 0.00 0.00 13.00 5.00 0.00 -
NAPS 2.05 2.02 1.99 1.88 1.76 1.70 1.65 15.55%
Adjusted Per Share Value based on latest NOSH - 264,054
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 130.85 101.86 66.64 32.40 132.63 98.06 62.72 63.19%
EPS 25.02 20.17 13.31 6.79 25.13 18.38 11.35 69.29%
DPS 3.00 3.00 0.00 0.00 7.80 3.00 0.00 -
NAPS 1.2301 1.212 1.1939 1.1282 1.0559 1.02 0.99 15.56%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 1.88 1.85 1.81 1.92 2.06 2.05 2.34 -
P/RPS 0.86 1.09 1.63 3.56 0.93 1.25 2.24 -47.14%
P/EPS 4.51 5.50 8.16 16.96 4.92 6.69 12.37 -48.93%
EY 22.18 18.17 12.26 5.90 20.33 14.94 8.08 95.92%
DY 2.66 2.70 0.00 0.00 6.31 2.44 0.00 -
P/NAPS 0.92 0.92 0.91 1.02 1.17 1.21 1.42 -25.10%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 18/05/16 20/01/16 21/10/15 13/07/15 22/05/15 21/01/15 23/10/14 -
Price 1.82 1.85 1.81 1.90 2.09 2.15 2.30 -
P/RPS 0.83 1.09 1.63 3.52 0.95 1.32 2.20 -47.75%
P/EPS 4.37 5.50 8.16 16.78 4.99 7.02 12.16 -49.42%
EY 22.91 18.17 12.26 5.96 20.04 14.25 8.22 97.92%
DY 2.75 2.70 0.00 0.00 6.22 2.33 0.00 -
P/NAPS 0.89 0.92 0.91 1.01 1.19 1.26 1.39 -25.69%

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