[HUAYANG] QoQ Cumulative Quarter Result on 30-Sep-2016 [#2]

Stock
[HUAYANG] HUA YANG BHD
Announcement Date
21-Oct-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
30-Sep-2016 [#2]
Profit Trend
QoQ- 70.92%
YoY- -30.25%
Quarter Report
Latest QR
Upcoming QR
HUAYANG's Result
HUAYANG's Financial Summary
View:
Show?
Cumulative Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 47,939 385,358 304,680 230,726 127,961 575,740 448,169 -77.49%
PBT 2,806 80,623 68,136 55,386 32,223 144,728 118,407 -91.76%
Tax -1,090 -19,694 -16,859 -14,528 -8,318 -34,654 -29,675 -88.97%
NP 1,716 60,929 51,277 40,858 23,905 110,074 88,732 -92.81%
-
NP to SH 1,716 60,929 51,277 40,858 23,905 110,074 88,732 -92.81%
-
Tax Rate 38.85% 24.43% 24.74% 26.23% 25.81% 23.94% 25.06% -
Total Cost 46,223 324,429 253,403 189,868 104,056 465,666 359,437 -74.55%
-
Net Worth 598,400 594,880 591,359 583,308 565,267 541,237 533,289 7.98%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - 14,080 7,040 13,197 - 13,200 13,200 -
Div Payout % - 23.11% 13.73% 32.30% - 11.99% 14.88% -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 598,400 594,880 591,359 583,308 565,267 541,237 533,289 7.98%
NOSH 352,000 352,000 352,000 263,940 264,143 264,018 264,004 21.16%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 3.58% 15.81% 16.83% 17.71% 18.68% 19.12% 19.80% -
ROE 0.29% 10.24% 8.67% 7.00% 4.23% 20.34% 16.64% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 13.62 109.48 86.56 87.42 48.44 218.07 169.76 -81.42%
EPS 0.49 17.31 14.57 15.48 9.05 31.27 33.61 -94.04%
DPS 0.00 4.00 2.00 5.00 0.00 5.00 5.00 -
NAPS 1.70 1.69 1.68 2.21 2.14 2.05 2.02 -10.87%
Adjusted Per Share Value based on latest NOSH - 264,065
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 10.90 87.58 69.25 52.44 29.08 130.85 101.86 -77.49%
EPS 0.39 13.85 11.65 9.29 5.43 25.02 20.17 -92.81%
DPS 0.00 3.20 1.60 3.00 0.00 3.00 3.00 -
NAPS 1.36 1.352 1.344 1.3257 1.2847 1.2301 1.212 7.99%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 1.05 1.10 1.13 1.84 1.74 1.88 1.85 -
P/RPS 7.71 1.00 1.31 2.10 3.59 0.86 1.09 268.92%
P/EPS 215.38 6.35 7.76 11.89 19.23 4.51 5.50 1055.75%
EY 0.46 15.74 12.89 8.41 5.20 22.18 18.17 -91.39%
DY 0.00 3.64 1.77 2.72 0.00 2.66 2.70 -
P/NAPS 0.62 0.65 0.67 0.83 0.81 0.92 0.92 -23.15%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 13/07/17 17/05/17 17/01/17 21/10/16 20/07/16 18/05/16 20/01/16 -
Price 1.02 1.07 1.08 1.28 1.78 1.82 1.85 -
P/RPS 7.49 0.98 1.25 1.46 3.67 0.83 1.09 261.86%
P/EPS 209.23 6.18 7.41 8.27 19.67 4.37 5.50 1033.62%
EY 0.48 16.18 13.49 12.09 5.08 22.91 18.17 -91.14%
DY 0.00 3.74 1.85 3.91 0.00 2.75 2.70 -
P/NAPS 0.60 0.63 0.64 0.58 0.83 0.89 0.92 -24.81%

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