[HUAYANG] QoQ Quarter Result on 30-Sep-2016 [#2]

Stock
[HUAYANG] HUA YANG BHD
Announcement Date
21-Oct-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
30-Sep-2016 [#2]
Profit Trend
QoQ- -29.08%
YoY- -40.9%
Quarter Report
Latest QR
Upcoming QR
HUAYANG's Result
HUAYANG's Financial Summary
View:
Show?
Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 47,939 80,678 73,954 102,765 127,961 127,571 154,975 -54.29%
PBT 2,806 12,487 12,750 23,163 32,223 26,321 40,001 -83.01%
Tax -1,090 -2,835 -2,331 -6,210 -8,318 -4,979 -9,845 -76.97%
NP 1,716 9,652 10,419 16,953 23,905 21,342 30,156 -85.23%
-
NP to SH 1,716 9,652 10,419 16,953 23,905 21,324 30,156 -85.23%
-
Tax Rate 38.85% 22.70% 18.28% 26.81% 25.81% 18.92% 24.61% -
Total Cost 46,223 71,026 63,535 85,812 104,056 106,229 124,819 -48.46%
-
Net Worth 598,400 594,880 591,359 583,584 565,267 541,351 533,407 7.97%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - 7,040 7,040 - - - 13,203 -
Div Payout % - 72.94% 67.57% - - - 43.78% -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 598,400 594,880 591,359 583,584 565,267 541,351 533,407 7.97%
NOSH 352,000 352,000 352,000 264,065 264,143 264,074 264,063 21.14%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 3.58% 11.96% 14.09% 16.50% 18.68% 16.73% 19.46% -
ROE 0.29% 1.62% 1.76% 2.90% 4.23% 3.94% 5.65% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 13.62 22.92 21.01 38.92 48.44 48.31 58.69 -62.26%
EPS 0.49 2.74 2.96 6.42 9.05 6.06 11.42 -87.76%
DPS 0.00 2.00 2.00 0.00 0.00 0.00 5.00 -
NAPS 1.70 1.69 1.68 2.21 2.14 2.05 2.02 -10.87%
Adjusted Per Share Value based on latest NOSH - 264,065
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 10.90 18.34 16.81 23.36 29.08 28.99 35.22 -54.27%
EPS 0.39 2.19 2.37 3.85 5.43 4.85 6.85 -85.22%
DPS 0.00 1.60 1.60 0.00 0.00 0.00 3.00 -
NAPS 1.36 1.352 1.344 1.3263 1.2847 1.2303 1.2123 7.97%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 1.05 1.10 1.13 1.84 1.74 1.88 1.85 -
P/RPS 7.71 4.80 5.38 4.73 3.59 3.89 3.15 81.71%
P/EPS 215.38 40.12 38.18 28.66 19.23 23.28 16.20 462.09%
EY 0.46 2.49 2.62 3.49 5.20 4.30 6.17 -82.31%
DY 0.00 1.82 1.77 0.00 0.00 0.00 2.70 -
P/NAPS 0.62 0.65 0.67 0.83 0.81 0.92 0.92 -23.15%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 13/07/17 17/05/17 17/01/17 21/10/16 20/07/16 18/05/16 20/01/16 -
Price 1.02 1.07 1.08 1.28 1.78 1.82 1.85 -
P/RPS 7.49 4.67 5.14 3.29 3.67 3.77 3.15 78.24%
P/EPS 209.23 39.02 36.49 19.94 19.67 22.54 16.20 451.33%
EY 0.48 2.56 2.74 5.02 5.08 4.44 6.17 -81.80%
DY 0.00 1.87 1.85 0.00 0.00 0.00 2.70 -
P/NAPS 0.60 0.63 0.64 0.58 0.83 0.89 0.92 -24.81%

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