[HUAYANG] QoQ Quarter Result on 31-Dec-2014 [#3]

Stock
[HUAYANG] HUA YANG BHD
Announcement Date
21-Jan-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
31-Dec-2014 [#3]
Profit Trend
QoQ- 19.07%
YoY- 57.0%
Quarter Report
Latest QR
Upcoming QR
HUAYANG's Result
HUAYANG's Financial Summary
View:
Show?
Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 150,620 142,574 152,115 155,500 139,491 136,470 198,261 -16.72%
PBT 38,221 40,185 42,501 43,206 35,171 32,573 51,552 -18.06%
Tax -9,536 -10,294 -12,795 -12,269 -9,189 -8,631 -13,738 -21.58%
NP 28,685 29,891 29,706 30,937 25,982 23,942 37,814 -16.80%
-
NP to SH 28,685 29,891 29,706 30,937 25,982 23,942 37,814 -16.80%
-
Tax Rate 24.95% 25.62% 30.11% 28.40% 26.13% 26.50% 26.65% -
Total Cost 121,935 112,683 122,409 124,563 113,509 112,528 160,447 -16.70%
-
Net Worth 525,143 496,422 464,577 448,744 435,673 411,791 388,215 22.28%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - 21,117 13,198 - - 18,486 -
Div Payout % - - 71.09% 42.66% - - 48.89% -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 525,143 496,422 464,577 448,744 435,673 411,791 388,215 22.28%
NOSH 263,891 264,054 263,964 263,967 264,044 263,969 264,092 -0.05%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 19.04% 20.97% 19.53% 19.90% 18.63% 17.54% 19.07% -
ROE 5.46% 6.02% 6.39% 6.89% 5.96% 5.81% 9.74% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 57.08 53.99 57.63 58.91 52.83 51.70 75.07 -16.67%
EPS 10.87 11.32 11.25 11.72 9.84 9.07 14.32 -16.77%
DPS 0.00 0.00 8.00 5.00 0.00 0.00 7.00 -
NAPS 1.99 1.88 1.76 1.70 1.65 1.56 1.47 22.35%
Adjusted Per Share Value based on latest NOSH - 263,967
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 34.23 32.40 34.57 35.34 31.70 31.02 45.06 -16.73%
EPS 6.52 6.79 6.75 7.03 5.91 5.44 8.59 -16.77%
DPS 0.00 0.00 4.80 3.00 0.00 0.00 4.20 -
NAPS 1.1935 1.1282 1.0559 1.0199 0.9902 0.9359 0.8823 22.29%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 1.81 1.92 2.06 2.05 2.34 2.25 1.78 -
P/RPS 3.17 3.56 3.57 3.48 4.43 4.35 2.37 21.37%
P/EPS 16.65 16.96 18.30 17.49 23.78 24.81 12.43 21.49%
EY 6.01 5.90 5.46 5.72 4.21 4.03 8.04 -17.61%
DY 0.00 0.00 3.88 2.44 0.00 0.00 3.93 -
P/NAPS 0.91 1.02 1.17 1.21 1.42 1.44 1.21 -17.28%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 21/10/15 13/07/15 22/05/15 21/01/15 23/10/14 16/07/14 21/05/14 -
Price 1.81 1.90 2.09 2.15 2.30 2.38 1.82 -
P/RPS 3.17 3.52 3.63 3.65 4.35 4.60 2.42 19.69%
P/EPS 16.65 16.78 18.57 18.34 23.37 26.24 12.71 19.70%
EY 6.01 5.96 5.38 5.45 4.28 3.81 7.87 -16.43%
DY 0.00 0.00 3.83 2.33 0.00 0.00 3.85 -
P/NAPS 0.91 1.01 1.19 1.26 1.39 1.53 1.24 -18.62%

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