[HUAYANG] QoQ Cumulative Quarter Result on 30-Sep-2015 [#2]

Stock
[HUAYANG] HUA YANG BHD
Announcement Date
21-Oct-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
30-Sep-2015 [#2]
Profit Trend
QoQ- 95.97%
YoY- 17.33%
Quarter Report
Latest QR
Upcoming QR
HUAYANG's Result
HUAYANG's Financial Summary
View:
Show?
Cumulative Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 127,961 575,740 448,169 293,194 142,574 583,576 431,461 -55.56%
PBT 32,223 144,728 118,407 78,406 40,185 153,451 110,950 -56.17%
Tax -8,318 -34,654 -29,675 -19,830 -10,294 -42,884 -30,089 -57.59%
NP 23,905 110,074 88,732 58,576 29,891 110,567 80,861 -55.65%
-
NP to SH 23,905 110,074 88,732 58,576 29,891 110,567 80,861 -55.65%
-
Tax Rate 25.81% 23.94% 25.06% 25.29% 25.62% 27.95% 27.12% -
Total Cost 104,056 465,666 359,437 234,618 112,683 473,009 350,600 -55.53%
-
Net Worth 565,267 541,237 533,289 525,309 496,422 464,613 448,787 16.64%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - 13,200 13,200 - - 34,318 13,199 -
Div Payout % - 11.99% 14.88% - - 31.04% 16.32% -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 565,267 541,237 533,289 525,309 496,422 464,613 448,787 16.64%
NOSH 264,143 264,018 264,004 263,974 264,054 263,985 263,992 0.03%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 18.68% 19.12% 19.80% 19.98% 20.97% 18.95% 18.74% -
ROE 4.23% 20.34% 16.64% 11.15% 6.02% 23.80% 18.02% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 48.44 218.07 169.76 111.07 53.99 221.06 163.44 -55.58%
EPS 9.05 31.27 33.61 22.19 11.32 41.88 30.63 -55.67%
DPS 0.00 5.00 5.00 0.00 0.00 13.00 5.00 -
NAPS 2.14 2.05 2.02 1.99 1.88 1.76 1.70 16.60%
Adjusted Per Share Value based on latest NOSH - 263,891
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 29.08 130.85 101.86 66.64 32.40 132.63 98.06 -55.56%
EPS 5.43 25.02 20.17 13.31 6.79 25.13 18.38 -55.67%
DPS 0.00 3.00 3.00 0.00 0.00 7.80 3.00 -
NAPS 1.2847 1.2301 1.212 1.1939 1.1282 1.0559 1.02 16.64%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 1.74 1.88 1.85 1.81 1.92 2.06 2.05 -
P/RPS 3.59 0.86 1.09 1.63 3.56 0.93 1.25 102.17%
P/EPS 19.23 4.51 5.50 8.16 16.96 4.92 6.69 102.29%
EY 5.20 22.18 18.17 12.26 5.90 20.33 14.94 -50.55%
DY 0.00 2.66 2.70 0.00 0.00 6.31 2.44 -
P/NAPS 0.81 0.92 0.92 0.91 1.02 1.17 1.21 -23.49%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 20/07/16 18/05/16 20/01/16 21/10/15 13/07/15 22/05/15 21/01/15 -
Price 1.78 1.82 1.85 1.81 1.90 2.09 2.15 -
P/RPS 3.67 0.83 1.09 1.63 3.52 0.95 1.32 97.84%
P/EPS 19.67 4.37 5.50 8.16 16.78 4.99 7.02 98.87%
EY 5.08 22.91 18.17 12.26 5.96 20.04 14.25 -49.75%
DY 0.00 2.75 2.70 0.00 0.00 6.22 2.33 -
P/NAPS 0.83 0.89 0.92 0.91 1.01 1.19 1.26 -24.31%

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