[HUAYANG] QoQ Cumulative Quarter Result on 31-Mar-2015 [#4]

Stock
[HUAYANG] HUA YANG BHD
Announcement Date
22-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
31-Mar-2015 [#4]
Profit Trend
QoQ- 36.74%
YoY- 34.57%
Quarter Report
Latest QR
Upcoming QR
HUAYANG's Result
HUAYANG's Financial Summary
View:
Show?
Cumulative Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 448,169 293,194 142,574 583,576 431,461 275,961 136,470 120.45%
PBT 118,407 78,406 40,185 153,451 110,950 67,744 32,573 135.86%
Tax -29,675 -19,830 -10,294 -42,884 -30,089 -17,820 -8,631 127.28%
NP 88,732 58,576 29,891 110,567 80,861 49,924 23,942 138.91%
-
NP to SH 88,732 58,576 29,891 110,567 80,861 49,924 23,942 138.91%
-
Tax Rate 25.06% 25.29% 25.62% 27.95% 27.12% 26.30% 26.50% -
Total Cost 359,437 234,618 112,683 473,009 350,600 226,037 112,528 116.43%
-
Net Worth 533,289 525,309 496,422 464,613 448,787 435,613 411,791 18.75%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div 13,200 - - 34,318 13,199 - - -
Div Payout % 14.88% - - 31.04% 16.32% - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 533,289 525,309 496,422 464,613 448,787 435,613 411,791 18.75%
NOSH 264,004 263,974 264,054 263,985 263,992 264,008 263,969 0.00%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 19.80% 19.98% 20.97% 18.95% 18.74% 18.09% 17.54% -
ROE 16.64% 11.15% 6.02% 23.80% 18.02% 11.46% 5.81% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 169.76 111.07 53.99 221.06 163.44 104.53 51.70 120.43%
EPS 33.61 22.19 11.32 41.88 30.63 18.91 9.07 138.89%
DPS 5.00 0.00 0.00 13.00 5.00 0.00 0.00 -
NAPS 2.02 1.99 1.88 1.76 1.70 1.65 1.56 18.74%
Adjusted Per Share Value based on latest NOSH - 263,964
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 101.86 66.64 32.40 132.63 98.06 62.72 31.02 120.44%
EPS 20.17 13.31 6.79 25.13 18.38 11.35 5.44 138.98%
DPS 3.00 0.00 0.00 7.80 3.00 0.00 0.00 -
NAPS 1.212 1.1939 1.1282 1.0559 1.02 0.99 0.9359 18.75%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 1.85 1.81 1.92 2.06 2.05 2.34 2.25 -
P/RPS 1.09 1.63 3.56 0.93 1.25 2.24 4.35 -60.15%
P/EPS 5.50 8.16 16.96 4.92 6.69 12.37 24.81 -63.27%
EY 18.17 12.26 5.90 20.33 14.94 8.08 4.03 172.17%
DY 2.70 0.00 0.00 6.31 2.44 0.00 0.00 -
P/NAPS 0.92 0.91 1.02 1.17 1.21 1.42 1.44 -25.75%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 20/01/16 21/10/15 13/07/15 22/05/15 21/01/15 23/10/14 16/07/14 -
Price 1.85 1.81 1.90 2.09 2.15 2.30 2.38 -
P/RPS 1.09 1.63 3.52 0.95 1.32 2.20 4.60 -61.60%
P/EPS 5.50 8.16 16.78 4.99 7.02 12.16 26.24 -64.61%
EY 18.17 12.26 5.96 20.04 14.25 8.22 3.81 182.52%
DY 2.70 0.00 0.00 6.22 2.33 0.00 0.00 -
P/NAPS 0.92 0.91 1.01 1.19 1.26 1.39 1.53 -28.69%

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