[HUAYANG] QoQ Quarter Result on 30-Sep-2015 [#2]

Stock
[HUAYANG] HUA YANG BHD
Announcement Date
21-Oct-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
30-Sep-2015 [#2]
Profit Trend
QoQ- -4.03%
YoY- 10.4%
Quarter Report
Latest QR
Upcoming QR
HUAYANG's Result
HUAYANG's Financial Summary
View:
Show?
Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 127,961 127,571 154,975 150,620 142,574 152,115 155,500 -12.19%
PBT 32,223 26,321 40,001 38,221 40,185 42,501 43,206 -17.77%
Tax -8,318 -4,979 -9,845 -9,536 -10,294 -12,795 -12,269 -22.84%
NP 23,905 21,342 30,156 28,685 29,891 29,706 30,937 -15.80%
-
NP to SH 23,905 21,324 30,156 28,685 29,891 29,706 30,937 -15.80%
-
Tax Rate 25.81% 18.92% 24.61% 24.95% 25.62% 30.11% 28.40% -
Total Cost 104,056 106,229 124,819 121,935 112,683 122,409 124,563 -11.31%
-
Net Worth 565,267 541,351 533,407 525,143 496,422 464,577 448,744 16.65%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - 13,203 - - 21,117 13,198 -
Div Payout % - - 43.78% - - 71.09% 42.66% -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 565,267 541,351 533,407 525,143 496,422 464,577 448,744 16.65%
NOSH 264,143 264,074 264,063 263,891 264,054 263,964 263,967 0.04%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 18.68% 16.73% 19.46% 19.04% 20.97% 19.53% 19.90% -
ROE 4.23% 3.94% 5.65% 5.46% 6.02% 6.39% 6.89% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 48.44 48.31 58.69 57.08 53.99 57.63 58.91 -12.24%
EPS 9.05 6.06 11.42 10.87 11.32 11.25 11.72 -15.84%
DPS 0.00 0.00 5.00 0.00 0.00 8.00 5.00 -
NAPS 2.14 2.05 2.02 1.99 1.88 1.76 1.70 16.60%
Adjusted Per Share Value based on latest NOSH - 263,891
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 29.08 28.99 35.22 34.23 32.40 34.57 35.34 -12.19%
EPS 5.43 4.85 6.85 6.52 6.79 6.75 7.03 -15.82%
DPS 0.00 0.00 3.00 0.00 0.00 4.80 3.00 -
NAPS 1.2847 1.2303 1.2123 1.1935 1.1282 1.0559 1.0199 16.65%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 1.74 1.88 1.85 1.81 1.92 2.06 2.05 -
P/RPS 3.59 3.89 3.15 3.17 3.56 3.57 3.48 2.09%
P/EPS 19.23 23.28 16.20 16.65 16.96 18.30 17.49 6.53%
EY 5.20 4.30 6.17 6.01 5.90 5.46 5.72 -6.16%
DY 0.00 0.00 2.70 0.00 0.00 3.88 2.44 -
P/NAPS 0.81 0.92 0.92 0.91 1.02 1.17 1.21 -23.49%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 20/07/16 18/05/16 20/01/16 21/10/15 13/07/15 22/05/15 21/01/15 -
Price 1.78 1.82 1.85 1.81 1.90 2.09 2.15 -
P/RPS 3.67 3.77 3.15 3.17 3.52 3.63 3.65 0.36%
P/EPS 19.67 22.54 16.20 16.65 16.78 18.57 18.34 4.78%
EY 5.08 4.44 6.17 6.01 5.96 5.38 5.45 -4.58%
DY 0.00 0.00 2.70 0.00 0.00 3.83 2.33 -
P/NAPS 0.83 0.89 0.92 0.91 1.01 1.19 1.26 -24.31%

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