[HUAYANG] QoQ Cumulative Quarter Result on 31-Dec-2018 [#3]

Stock
[HUAYANG] HUA YANG BHD
Announcement Date
23-Jan-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2019
Quarter
31-Dec-2018 [#3]
Profit Trend
QoQ- 198.21%
YoY- 545.65%
Quarter Report
Latest QR
Upcoming QR
HUAYANG's Result
HUAYANG's Financial Summary
View:
Show?
Cumulative Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 150,172 82,177 277,364 199,511 131,087 66,542 230,691 -24.86%
PBT 9,928 6,993 -12,022 14,957 7,094 3,430 11,585 -9.76%
Tax -5,278 -3,319 -8,846 -6,377 -4,182 -2,418 -7,174 -18.48%
NP 4,650 3,674 -20,868 8,580 2,912 1,012 4,411 3.57%
-
NP to SH 4,693 3,699 -20,483 8,684 2,912 1,012 4,411 4.21%
-
Tax Rate 53.16% 47.46% - 42.64% 58.95% 70.50% 61.92% -
Total Cost 145,522 78,503 298,232 190,931 128,175 65,530 226,280 -25.47%
-
Net Worth 566,720 587,839 587,839 616,000 612,480 594,880 591,359 -2.79%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div - - - - - - 7,040 -
Div Payout % - - - - - - 159.60% -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 566,720 587,839 587,839 616,000 612,480 594,880 591,359 -2.79%
NOSH 352,000 352,000 352,000 352,000 352,000 352,000 352,000 0.00%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 3.10% 4.47% -7.52% 4.30% 2.22% 1.52% 1.91% -
ROE 0.83% 0.63% -3.48% 1.41% 0.48% 0.17% 0.75% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 42.66 23.35 78.80 56.68 37.24 18.90 65.54 -24.87%
EPS 1.33 1.05 -5.82 2.47 0.83 0.29 1.25 4.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.00 -
NAPS 1.61 1.67 1.67 1.75 1.74 1.69 1.68 -2.79%
Adjusted Per Share Value based on latest NOSH - 352,000
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 34.13 18.68 63.04 45.34 29.79 15.12 52.43 -24.86%
EPS 1.07 0.84 -4.66 1.97 0.66 0.23 1.00 4.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.60 -
NAPS 1.288 1.336 1.336 1.40 1.392 1.352 1.344 -2.79%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.325 0.40 0.385 0.345 0.43 0.46 0.495 -
P/RPS 0.76 1.71 0.49 0.61 1.15 2.43 0.76 0.00%
P/EPS 24.38 38.06 -6.62 13.98 51.98 160.00 39.50 -27.48%
EY 4.10 2.63 -15.11 7.15 1.92 0.63 2.53 37.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.04 -
P/NAPS 0.20 0.24 0.23 0.20 0.25 0.27 0.29 -21.92%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 23/10/19 17/07/19 31/05/19 23/01/19 25/10/18 18/07/18 22/05/18 -
Price 0.335 0.41 0.305 0.37 0.39 0.465 0.45 -
P/RPS 0.79 1.76 0.39 0.65 1.05 2.46 0.69 9.43%
P/EPS 25.13 39.02 -5.24 15.00 47.14 161.74 35.91 -21.16%
EY 3.98 2.56 -19.08 6.67 2.12 0.62 2.78 26.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.44 -
P/NAPS 0.21 0.25 0.18 0.21 0.22 0.28 0.27 -15.41%

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