[HUAYANG] QoQ 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- -29.29%
YoY- -28.22%
Quarter Report
Latest QR
Upcoming QR
HUAYANG's Result
HUAYANG's Financial Summary
View:
Show?
Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 73,954 102,765 127,961 127,571 154,975 150,620 142,574 -35.31%
PBT 12,750 23,163 32,223 26,321 40,001 38,221 40,185 -53.31%
Tax -2,331 -6,210 -8,318 -4,979 -9,845 -9,536 -10,294 -62.68%
NP 10,419 16,953 23,905 21,342 30,156 28,685 29,891 -50.31%
-
NP to SH 10,419 16,953 23,905 21,324 30,156 28,685 29,891 -50.31%
-
Tax Rate 18.28% 26.81% 25.81% 18.92% 24.61% 24.95% 25.62% -
Total Cost 63,535 85,812 104,056 106,229 124,819 121,935 112,683 -31.63%
-
Net Worth 591,359 583,584 565,267 541,351 533,407 525,143 496,422 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 - - - 13,203 - - -
Div Payout % 67.57% - - - 43.78% - - -
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 591,359 583,584 565,267 541,351 533,407 525,143 496,422 12.31%
NOSH 352,000 264,065 264,143 264,074 264,063 263,891 264,054 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 14.09% 16.50% 18.68% 16.73% 19.46% 19.04% 20.97% -
ROE 1.76% 2.90% 4.23% 3.94% 5.65% 5.46% 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 21.01 38.92 48.44 48.31 58.69 57.08 53.99 -46.54%
EPS 2.96 6.42 9.05 6.06 11.42 10.87 11.32 -58.94%
DPS 2.00 0.00 0.00 0.00 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 16.81 23.36 29.08 28.99 35.22 34.23 32.40 -35.30%
EPS 2.37 3.85 5.43 4.85 6.85 6.52 6.79 -50.26%
DPS 1.60 0.00 0.00 0.00 3.00 0.00 0.00 -
NAPS 1.344 1.3263 1.2847 1.2303 1.2123 1.1935 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 5.38 4.73 3.59 3.89 3.15 3.17 3.56 31.52%
P/EPS 38.18 28.66 19.23 23.28 16.20 16.65 16.96 71.34%
EY 2.62 3.49 5.20 4.30 6.17 6.01 5.90 -41.65%
DY 1.77 0.00 0.00 0.00 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 5.14 3.29 3.67 3.77 3.15 3.17 3.52 28.56%
P/EPS 36.49 19.94 19.67 22.54 16.20 16.65 16.78 67.45%
EY 2.74 5.02 5.08 4.44 6.17 6.01 5.96 -40.29%
DY 1.85 0.00 0.00 0.00 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