[HUAYANG] QoQ Cumulative Quarter Result on 31-Dec-2015 [#3]

Stock
[HUAYANG] HUA YANG BHD
Announcement Date
20-Jan-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
31-Dec-2015 [#3]
Profit Trend
QoQ- 51.48%
YoY- 9.73%
Quarter Report
Latest QR
Upcoming QR
HUAYANG's Result
HUAYANG's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 230,726 127,961 575,740 448,169 293,194 142,574 583,576 -46.04%
PBT 55,386 32,223 144,728 118,407 78,406 40,185 153,451 -49.21%
Tax -14,528 -8,318 -34,654 -29,675 -19,830 -10,294 -42,884 -51.30%
NP 40,858 23,905 110,074 88,732 58,576 29,891 110,567 -48.41%
-
NP to SH 40,858 23,905 110,074 88,732 58,576 29,891 110,567 -48.41%
-
Tax Rate 26.23% 25.81% 23.94% 25.06% 25.29% 25.62% 27.95% -
Total Cost 189,868 104,056 465,666 359,437 234,618 112,683 473,009 -45.49%
-
Net Worth 583,308 565,267 541,237 533,289 525,309 496,422 464,613 16.32%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div 13,197 - 13,200 13,200 - - 34,318 -47.02%
Div Payout % 32.30% - 11.99% 14.88% - - 31.04% -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 583,308 565,267 541,237 533,289 525,309 496,422 464,613 16.32%
NOSH 263,940 264,143 264,018 264,004 263,974 264,054 263,985 -0.01%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 17.71% 18.68% 19.12% 19.80% 19.98% 20.97% 18.95% -
ROE 7.00% 4.23% 20.34% 16.64% 11.15% 6.02% 23.80% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 87.42 48.44 218.07 169.76 111.07 53.99 221.06 -46.03%
EPS 15.48 9.05 31.27 33.61 22.19 11.32 41.88 -48.40%
DPS 5.00 0.00 5.00 5.00 0.00 0.00 13.00 -47.02%
NAPS 2.21 2.14 2.05 2.02 1.99 1.88 1.76 16.34%
Adjusted Per Share Value based on latest NOSH - 264,063
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 52.44 29.08 130.85 101.86 66.64 32.40 132.63 -46.03%
EPS 9.29 5.43 25.02 20.17 13.31 6.79 25.13 -48.39%
DPS 3.00 0.00 3.00 3.00 0.00 0.00 7.80 -47.02%
NAPS 1.3257 1.2847 1.2301 1.212 1.1939 1.1282 1.0559 16.33%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 1.84 1.74 1.88 1.85 1.81 1.92 2.06 -
P/RPS 2.10 3.59 0.86 1.09 1.63 3.56 0.93 71.86%
P/EPS 11.89 19.23 4.51 5.50 8.16 16.96 4.92 79.79%
EY 8.41 5.20 22.18 18.17 12.26 5.90 20.33 -44.39%
DY 2.72 0.00 2.66 2.70 0.00 0.00 6.31 -42.84%
P/NAPS 0.83 0.81 0.92 0.92 0.91 1.02 1.17 -20.40%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 21/10/16 20/07/16 18/05/16 20/01/16 21/10/15 13/07/15 22/05/15 -
Price 1.28 1.78 1.82 1.85 1.81 1.90 2.09 -
P/RPS 1.46 3.67 0.83 1.09 1.63 3.52 0.95 33.06%
P/EPS 8.27 19.67 4.37 5.50 8.16 16.78 4.99 39.91%
EY 12.09 5.08 22.91 18.17 12.26 5.96 20.04 -28.53%
DY 3.91 0.00 2.75 2.70 0.00 0.00 6.22 -26.55%
P/NAPS 0.58 0.83 0.89 0.92 0.91 1.01 1.19 -37.98%

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