[HUAYANG] QoQ TTM Result on 30-Sep-2017 [#2]

Stock
[HUAYANG] HUA YANG BHD
Announcement Date
27-Oct-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
30-Sep-2017 [#2]
Profit Trend
QoQ- -42.46%
YoY- -75.98%
Quarter Report
Latest QR
Upcoming QR
HUAYANG's Result
HUAYANG's Financial Summary
View:
Show?
TTM Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 249,294 230,691 224,629 247,786 305,336 385,358 432,251 -30.78%
PBT 12,207 11,583 18,548 30,105 51,206 80,623 94,457 -74.53%
Tax -8,502 -7,174 -7,743 -7,924 -12,656 -19,694 -21,838 -46.77%
NP 3,705 4,409 10,805 22,181 38,550 60,929 72,619 -86.31%
-
NP to SH 3,705 4,409 10,805 22,181 38,550 60,929 72,601 -86.31%
-
Tax Rate 69.65% 61.94% 41.75% 26.32% 24.72% 24.43% 23.12% -
Total Cost 245,589 226,282 213,824 225,605 266,786 324,429 359,632 -22.50%
-
Net Worth 594,880 591,359 591,359 591,359 598,400 594,880 591,359 0.39%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div - - 7,040 14,080 14,080 14,080 7,040 -
Div Payout % - - 65.16% 63.48% 36.52% 23.11% 9.70% -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 594,880 591,359 591,359 591,359 598,400 594,880 591,359 0.39%
NOSH 352,000 352,000 352,000 352,000 352,000 352,000 352,000 0.00%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 1.49% 1.91% 4.81% 8.95% 12.63% 15.81% 16.80% -
ROE 0.62% 0.75% 1.83% 3.75% 6.44% 10.24% 12.28% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 70.82 65.54 63.82 70.39 86.74 109.48 122.80 -30.78%
EPS 1.05 1.25 3.07 6.30 10.95 17.31 20.63 -86.34%
DPS 0.00 0.00 2.00 4.00 4.00 4.00 2.00 -
NAPS 1.69 1.68 1.68 1.68 1.70 1.69 1.68 0.39%
Adjusted Per Share Value based on latest NOSH - 352,000
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 56.66 52.43 51.05 56.32 69.39 87.58 98.24 -30.78%
EPS 0.84 1.00 2.46 5.04 8.76 13.85 16.50 -86.33%
DPS 0.00 0.00 1.60 3.20 3.20 3.20 1.60 -
NAPS 1.352 1.344 1.344 1.344 1.36 1.352 1.344 0.39%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 0.46 0.495 0.61 0.815 1.05 1.10 1.13 -
P/RPS 0.65 0.76 0.96 1.16 1.21 1.00 0.92 -20.72%
P/EPS 43.70 39.52 19.87 12.93 9.59 6.35 5.48 300.66%
EY 2.29 2.53 5.03 7.73 10.43 15.74 18.25 -75.03%
DY 0.00 0.00 3.28 4.91 3.81 3.64 1.77 -
P/NAPS 0.27 0.29 0.36 0.49 0.62 0.65 0.67 -45.53%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 18/07/18 22/05/18 24/01/18 27/10/17 13/07/17 17/05/17 17/01/17 -
Price 0.465 0.45 0.625 0.83 1.02 1.07 1.08 -
P/RPS 0.66 0.69 0.98 1.18 1.18 0.98 0.88 -17.49%
P/EPS 44.18 35.93 20.36 13.17 9.31 6.18 5.24 315.87%
EY 2.26 2.78 4.91 7.59 10.74 16.18 19.10 -75.99%
DY 0.00 0.00 3.20 4.82 3.92 3.74 1.85 -
P/NAPS 0.28 0.27 0.37 0.49 0.60 0.63 0.64 -42.45%

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