[HUAYANG] QoQ TTM 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- -11.27%
YoY- -22.55%
Quarter Report
Latest QR
Upcoming QR
HUAYANG's Result
HUAYANG's Financial Summary
View:
Show?
TTM Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 305,336 385,358 432,251 513,272 561,127 575,740 600,284 -36.30%
PBT 51,206 80,623 94,457 121,708 136,766 144,728 160,908 -53.42%
Tax -12,656 -19,694 -21,838 -29,352 -32,678 -34,654 -42,470 -55.41%
NP 38,550 60,929 72,619 92,356 104,088 110,074 118,438 -52.71%
-
NP to SH 38,550 60,929 72,601 92,338 104,070 110,056 118,438 -52.71%
-
Tax Rate 24.72% 24.43% 23.12% 24.12% 23.89% 23.94% 26.39% -
Total Cost 266,786 324,429 359,632 420,916 457,039 465,666 481,846 -32.59%
-
Net Worth 598,400 594,880 591,359 528,130 528,287 541,351 528,126 8.69%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div 14,080 14,080 7,040 13,203 13,203 13,203 34,320 -44.81%
Div Payout % 36.52% 23.11% 9.70% 14.30% 12.69% 12.00% 28.98% -
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 598,400 594,880 591,359 528,130 528,287 541,351 528,126 8.69%
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 12.63% 15.81% 16.80% 17.99% 18.55% 19.12% 19.73% -
ROE 6.44% 10.24% 12.28% 17.48% 19.70% 20.33% 22.43% -
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 86.74 109.48 122.80 194.37 212.43 218.02 227.33 -47.42%
EPS 10.95 17.31 20.63 34.97 39.40 41.68 44.85 -60.97%
DPS 4.00 4.00 2.00 5.00 5.00 5.00 13.00 -54.45%
NAPS 1.70 1.69 1.68 2.00 2.00 2.05 2.00 -10.27%
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 69.39 87.58 98.24 116.65 127.53 130.85 136.43 -36.30%
EPS 8.76 13.85 16.50 20.99 23.65 25.01 26.92 -52.72%
DPS 3.20 3.20 1.60 3.00 3.00 3.00 7.80 -44.81%
NAPS 1.36 1.352 1.344 1.2003 1.2007 1.2303 1.2003 8.69%
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 1.21 1.00 0.92 0.95 0.82 0.86 0.81 30.70%
P/EPS 9.59 6.35 5.48 5.26 4.42 4.51 4.12 75.72%
EY 10.43 15.74 18.25 19.00 22.64 22.17 24.24 -43.03%
DY 3.81 3.64 1.77 2.72 2.87 2.66 7.03 -33.55%
P/NAPS 0.62 0.65 0.67 0.92 0.87 0.92 0.93 -23.70%
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 1.18 0.98 0.88 0.66 0.84 0.83 0.81 28.53%
P/EPS 9.31 6.18 5.24 3.66 4.52 4.37 4.12 72.28%
EY 10.74 16.18 19.10 27.32 22.13 22.90 24.24 -41.91%
DY 3.92 3.74 1.85 3.91 2.81 2.75 7.03 -32.27%
P/NAPS 0.60 0.63 0.64 0.64 0.89 0.89 0.93 -25.35%

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