[HUAYANG] QoQ Cumulative Quarter Result on 31-Mar-2016 [#4]

Stock
[HUAYANG] HUA YANG BHD
Announcement Date
18-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
31-Mar-2016 [#4]
Profit Trend
QoQ- 24.05%
YoY- -0.45%
Quarter Report
Latest QR
Upcoming QR
HUAYANG's Result
HUAYANG's Financial Summary
View:
Show?
Cumulative Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 304,680 230,726 127,961 575,740 448,169 293,194 142,574 65.52%
PBT 68,136 55,386 32,223 144,728 118,407 78,406 40,185 41.96%
Tax -16,859 -14,528 -8,318 -34,654 -29,675 -19,830 -10,294 38.73%
NP 51,277 40,858 23,905 110,074 88,732 58,576 29,891 43.06%
-
NP to SH 51,277 40,858 23,905 110,074 88,732 58,576 29,891 43.06%
-
Tax Rate 24.74% 26.23% 25.81% 23.94% 25.06% 25.29% 25.62% -
Total Cost 253,403 189,868 104,056 465,666 359,437 234,618 112,683 71.22%
-
Net Worth 591,359 583,308 565,267 541,237 533,289 525,309 496,422 12.31%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div 7,040 13,197 - 13,200 13,200 - - -
Div Payout % 13.73% 32.30% - 11.99% 14.88% - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 591,359 583,308 565,267 541,237 533,289 525,309 496,422 12.31%
NOSH 352,000 263,940 264,143 264,018 264,004 263,974 264,054 21.01%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 16.83% 17.71% 18.68% 19.12% 19.80% 19.98% 20.97% -
ROE 8.67% 7.00% 4.23% 20.34% 16.64% 11.15% 6.02% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 86.56 87.42 48.44 218.07 169.76 111.07 53.99 36.78%
EPS 14.57 15.48 9.05 31.27 33.61 22.19 11.32 18.23%
DPS 2.00 5.00 0.00 5.00 5.00 0.00 0.00 -
NAPS 1.68 2.21 2.14 2.05 2.02 1.99 1.88 -7.19%
Adjusted Per Share Value based on latest NOSH - 264,074
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 69.25 52.44 29.08 130.85 101.86 66.64 32.40 65.54%
EPS 11.65 9.29 5.43 25.02 20.17 13.31 6.79 43.08%
DPS 1.60 3.00 0.00 3.00 3.00 0.00 0.00 -
NAPS 1.344 1.3257 1.2847 1.2301 1.212 1.1939 1.1282 12.31%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 1.13 1.84 1.74 1.88 1.85 1.81 1.92 -
P/RPS 1.31 2.10 3.59 0.86 1.09 1.63 3.56 -48.49%
P/EPS 7.76 11.89 19.23 4.51 5.50 8.16 16.96 -40.48%
EY 12.89 8.41 5.20 22.18 18.17 12.26 5.90 67.97%
DY 1.77 2.72 0.00 2.66 2.70 0.00 0.00 -
P/NAPS 0.67 0.83 0.81 0.92 0.92 0.91 1.02 -24.33%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 17/01/17 21/10/16 20/07/16 18/05/16 20/01/16 21/10/15 13/07/15 -
Price 1.08 1.28 1.78 1.82 1.85 1.81 1.90 -
P/RPS 1.25 1.46 3.67 0.83 1.09 1.63 3.52 -49.69%
P/EPS 7.41 8.27 19.67 4.37 5.50 8.16 16.78 -41.86%
EY 13.49 12.09 5.08 22.91 18.17 12.26 5.96 71.96%
DY 1.85 3.91 0.00 2.75 2.70 0.00 0.00 -
P/NAPS 0.64 0.58 0.83 0.89 0.92 0.91 1.01 -26.12%

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