[HUAYANG] QoQ Quarter Result on 30-Jun-2015 [#1]

Stock
[HUAYANG] HUA YANG BHD
Announcement Date
13-Jul-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
30-Jun-2015 [#1]
Profit Trend
QoQ- 0.62%
YoY- 24.85%
Quarter Report
Latest QR
Upcoming QR
HUAYANG's Result
HUAYANG's Financial Summary
View:
Show?
Quarter Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 127,571 154,975 150,620 142,574 152,115 155,500 139,491 -5.77%
PBT 26,321 40,001 38,221 40,185 42,501 43,206 35,171 -17.55%
Tax -4,979 -9,845 -9,536 -10,294 -12,795 -12,269 -9,189 -33.51%
NP 21,342 30,156 28,685 29,891 29,706 30,937 25,982 -12.28%
-
NP to SH 21,324 30,156 28,685 29,891 29,706 30,937 25,982 -12.33%
-
Tax Rate 18.92% 24.61% 24.95% 25.62% 30.11% 28.40% 26.13% -
Total Cost 106,229 124,819 121,935 112,683 122,409 124,563 113,509 -4.31%
-
Net Worth 541,351 533,407 525,143 496,422 464,577 448,744 435,673 15.56%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div - 13,203 - - 21,117 13,198 - -
Div Payout % - 43.78% - - 71.09% 42.66% - -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 541,351 533,407 525,143 496,422 464,577 448,744 435,673 15.56%
NOSH 264,074 264,063 263,891 264,054 263,964 263,967 264,044 0.00%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 16.73% 19.46% 19.04% 20.97% 19.53% 19.90% 18.63% -
ROE 3.94% 5.65% 5.46% 6.02% 6.39% 6.89% 5.96% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 48.31 58.69 57.08 53.99 57.63 58.91 52.83 -5.78%
EPS 6.06 11.42 10.87 11.32 11.25 11.72 9.84 -27.59%
DPS 0.00 5.00 0.00 0.00 8.00 5.00 0.00 -
NAPS 2.05 2.02 1.99 1.88 1.76 1.70 1.65 15.55%
Adjusted Per Share Value based on latest NOSH - 264,054
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 28.99 35.22 34.23 32.40 34.57 35.34 31.70 -5.77%
EPS 4.85 6.85 6.52 6.79 6.75 7.03 5.91 -12.33%
DPS 0.00 3.00 0.00 0.00 4.80 3.00 0.00 -
NAPS 1.2303 1.2123 1.1935 1.1282 1.0559 1.0199 0.9902 15.55%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 1.88 1.85 1.81 1.92 2.06 2.05 2.34 -
P/RPS 3.89 3.15 3.17 3.56 3.57 3.48 4.43 -8.29%
P/EPS 23.28 16.20 16.65 16.96 18.30 17.49 23.78 -1.40%
EY 4.30 6.17 6.01 5.90 5.46 5.72 4.21 1.41%
DY 0.00 2.70 0.00 0.00 3.88 2.44 0.00 -
P/NAPS 0.92 0.92 0.91 1.02 1.17 1.21 1.42 -25.10%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 18/05/16 20/01/16 21/10/15 13/07/15 22/05/15 21/01/15 23/10/14 -
Price 1.82 1.85 1.81 1.90 2.09 2.15 2.30 -
P/RPS 3.77 3.15 3.17 3.52 3.63 3.65 4.35 -9.09%
P/EPS 22.54 16.20 16.65 16.78 18.57 18.34 23.37 -2.37%
EY 4.44 6.17 6.01 5.96 5.38 5.45 4.28 2.47%
DY 0.00 2.70 0.00 0.00 3.83 2.33 0.00 -
P/NAPS 0.89 0.92 0.91 1.01 1.19 1.26 1.39 -25.69%

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