[HUAYANG] QoQ Cumulative Quarter Result on 31-Dec-2017 [#3]

Stock
[HUAYANG] HUA YANG BHD
Announcement Date
24-Jan-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
31-Dec-2017 [#3]
Profit Trend
QoQ- -41.57%
YoY- -97.38%
Quarter Report
Latest QR
Upcoming QR
HUAYANG's Result
HUAYANG's Financial Summary
View:
Show?
Cumulative Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 131,087 66,542 230,691 143,951 93,154 47,939 385,358 -51.23%
PBT 7,094 3,430 11,585 6,063 4,870 2,806 80,623 -80.18%
Tax -4,182 -2,418 -7,174 -4,718 -2,568 -1,090 -19,694 -64.37%
NP 2,912 1,012 4,411 1,345 2,302 1,716 60,929 -86.80%
-
NP to SH 2,912 1,012 4,411 1,345 2,302 1,716 60,929 -86.80%
-
Tax Rate 58.95% 70.50% 61.92% 77.82% 52.73% 38.85% 24.43% -
Total Cost 128,175 65,530 226,280 142,606 90,852 46,223 324,429 -46.12%
-
Net Worth 612,480 594,880 591,359 591,359 591,359 598,400 594,880 1.96%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - - 7,040 7,040 7,040 - 14,080 -
Div Payout % - - 159.60% 523.42% 305.82% - 23.11% -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 612,480 594,880 591,359 591,359 591,359 598,400 594,880 1.96%
NOSH 352,000 352,000 352,000 352,000 352,000 352,000 352,000 0.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 2.22% 1.52% 1.91% 0.93% 2.47% 3.58% 15.81% -
ROE 0.48% 0.17% 0.75% 0.23% 0.39% 0.29% 10.24% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 37.24 18.90 65.54 40.90 26.46 13.62 109.48 -51.23%
EPS 0.83 0.29 1.25 0.38 0.65 0.49 17.31 -86.77%
DPS 0.00 0.00 2.00 2.00 2.00 0.00 4.00 -
NAPS 1.74 1.69 1.68 1.68 1.68 1.70 1.69 1.96%
Adjusted Per Share Value based on latest NOSH - 352,000
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 29.79 15.12 52.43 32.72 21.17 10.90 87.58 -51.24%
EPS 0.66 0.23 1.00 0.31 0.52 0.39 13.85 -86.83%
DPS 0.00 0.00 1.60 1.60 1.60 0.00 3.20 -
NAPS 1.392 1.352 1.344 1.344 1.344 1.36 1.352 1.96%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.43 0.46 0.495 0.61 0.815 1.05 1.10 -
P/RPS 1.15 2.43 0.76 1.49 3.08 7.71 1.00 9.75%
P/EPS 51.98 160.00 39.50 159.64 124.62 215.38 6.35 305.65%
EY 1.92 0.63 2.53 0.63 0.80 0.46 15.74 -75.37%
DY 0.00 0.00 4.04 3.28 2.45 0.00 3.64 -
P/NAPS 0.25 0.27 0.29 0.36 0.49 0.62 0.65 -47.08%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 25/10/18 18/07/18 22/05/18 24/01/18 27/10/17 13/07/17 17/05/17 -
Price 0.39 0.465 0.45 0.625 0.83 1.02 1.07 -
P/RPS 1.05 2.46 0.69 1.53 3.14 7.49 0.98 4.70%
P/EPS 47.14 161.74 35.91 163.57 126.92 209.23 6.18 287.01%
EY 2.12 0.62 2.78 0.61 0.79 0.48 16.18 -74.17%
DY 0.00 0.00 4.44 3.20 2.41 0.00 3.74 -
P/NAPS 0.22 0.28 0.27 0.37 0.49 0.60 0.63 -50.37%

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