[HUAYANG] QoQ Cumulative Quarter Result on 31-Dec-2014 [#3]

Stock
[HUAYANG] HUA YANG BHD
Announcement Date
21-Jan-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
31-Dec-2014 [#3]
Profit Trend
QoQ- 61.97%
YoY- 82.32%
Quarter Report
Latest QR
Upcoming QR
HUAYANG's Result
HUAYANG's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 293,194 142,574 583,576 431,461 275,961 136,470 509,893 -30.82%
PBT 78,406 40,185 153,451 110,950 67,744 32,573 112,361 -21.31%
Tax -19,830 -10,294 -42,884 -30,089 -17,820 -8,631 -30,195 -24.42%
NP 58,576 29,891 110,567 80,861 49,924 23,942 82,166 -20.18%
-
NP to SH 58,576 29,891 110,567 80,861 49,924 23,942 82,166 -20.18%
-
Tax Rate 25.29% 25.62% 27.95% 27.12% 26.30% 26.50% 26.87% -
Total Cost 234,618 112,683 473,009 350,600 226,037 112,528 427,727 -32.96%
-
Net Worth 525,309 496,422 464,613 448,787 435,613 411,791 388,142 22.33%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - 34,318 13,199 - - 31,685 -
Div Payout % - - 31.04% 16.32% - - 38.56% -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 525,309 496,422 464,613 448,787 435,613 411,791 388,142 22.33%
NOSH 263,974 264,054 263,985 263,992 264,008 263,969 264,042 -0.01%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 19.98% 20.97% 18.95% 18.74% 18.09% 17.54% 16.11% -
ROE 11.15% 6.02% 23.80% 18.02% 11.46% 5.81% 21.17% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 111.07 53.99 221.06 163.44 104.53 51.70 193.11 -30.81%
EPS 22.19 11.32 41.88 30.63 18.91 9.07 31.12 -20.16%
DPS 0.00 0.00 13.00 5.00 0.00 0.00 12.00 -
NAPS 1.99 1.88 1.76 1.70 1.65 1.56 1.47 22.35%
Adjusted Per Share Value based on latest NOSH - 263,967
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 66.64 32.40 132.63 98.06 62.72 31.02 115.88 -30.82%
EPS 13.31 6.79 25.13 18.38 11.35 5.44 18.67 -20.17%
DPS 0.00 0.00 7.80 3.00 0.00 0.00 7.20 -
NAPS 1.1939 1.1282 1.0559 1.02 0.99 0.9359 0.8821 22.33%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 1.81 1.92 2.06 2.05 2.34 2.25 1.78 -
P/RPS 1.63 3.56 0.93 1.25 2.24 4.35 0.92 46.36%
P/EPS 8.16 16.96 4.92 6.69 12.37 24.81 5.72 26.69%
EY 12.26 5.90 20.33 14.94 8.08 4.03 17.48 -21.04%
DY 0.00 0.00 6.31 2.44 0.00 0.00 6.74 -
P/NAPS 0.91 1.02 1.17 1.21 1.42 1.44 1.21 -17.28%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 21/10/15 13/07/15 22/05/15 21/01/15 23/10/14 16/07/14 21/05/14 -
Price 1.81 1.90 2.09 2.15 2.30 2.38 1.82 -
P/RPS 1.63 3.52 0.95 1.32 2.20 4.60 0.94 44.28%
P/EPS 8.16 16.78 4.99 7.02 12.16 26.24 5.85 24.81%
EY 12.26 5.96 20.04 14.25 8.22 3.81 17.10 -19.87%
DY 0.00 0.00 6.22 2.33 0.00 0.00 6.59 -
P/NAPS 0.91 1.01 1.19 1.26 1.39 1.53 1.24 -18.62%

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