[HUAYANG] QoQ TTM Result on 31-Dec-2016 [#3]

Stock
[HUAYANG] HUA YANG BHD
Announcement Date
17-Jan-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
31-Dec-2016 [#3]
Profit Trend
QoQ- -21.37%
YoY- -38.7%
Quarter Report
Latest QR
Upcoming QR
HUAYANG's Result
HUAYANG's Financial Summary
View:
Show?
TTM Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 247,786 305,336 385,358 432,251 513,272 561,127 575,740 -42.96%
PBT 30,105 51,206 80,623 94,457 121,708 136,766 144,728 -64.85%
Tax -7,924 -12,656 -19,694 -21,838 -29,352 -32,678 -34,654 -62.57%
NP 22,181 38,550 60,929 72,619 92,356 104,088 110,074 -65.59%
-
NP to SH 22,181 38,550 60,929 72,601 92,338 104,070 110,056 -65.59%
-
Tax Rate 26.32% 24.72% 24.43% 23.12% 24.12% 23.89% 23.94% -
Total Cost 225,605 266,786 324,429 359,632 420,916 457,039 465,666 -38.28%
-
Net Worth 591,359 598,400 594,880 591,359 528,130 528,287 541,351 6.06%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div 14,080 14,080 14,080 7,040 13,203 13,203 13,203 4.37%
Div Payout % 63.48% 36.52% 23.11% 9.70% 14.30% 12.69% 12.00% -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 591,359 598,400 594,880 591,359 528,130 528,287 541,351 6.06%
NOSH 352,000 352,000 352,000 352,000 264,065 264,143 264,074 21.09%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 8.95% 12.63% 15.81% 16.80% 17.99% 18.55% 19.12% -
ROE 3.75% 6.44% 10.24% 12.28% 17.48% 19.70% 20.33% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 70.39 86.74 109.48 122.80 194.37 212.43 218.02 -52.90%
EPS 6.30 10.95 17.31 20.63 34.97 39.40 41.68 -71.59%
DPS 4.00 4.00 4.00 2.00 5.00 5.00 5.00 -13.81%
NAPS 1.68 1.70 1.69 1.68 2.00 2.00 2.05 -12.41%
Adjusted Per Share Value based on latest NOSH - 352,000
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 56.32 69.39 87.58 98.24 116.65 127.53 130.85 -42.96%
EPS 5.04 8.76 13.85 16.50 20.99 23.65 25.01 -65.59%
DPS 3.20 3.20 3.20 1.60 3.00 3.00 3.00 4.39%
NAPS 1.344 1.36 1.352 1.344 1.2003 1.2007 1.2303 6.06%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 0.815 1.05 1.10 1.13 1.84 1.74 1.88 -
P/RPS 1.16 1.21 1.00 0.92 0.95 0.82 0.86 22.05%
P/EPS 12.93 9.59 6.35 5.48 5.26 4.42 4.51 101.68%
EY 7.73 10.43 15.74 18.25 19.00 22.64 22.17 -50.42%
DY 4.91 3.81 3.64 1.77 2.72 2.87 2.66 50.41%
P/NAPS 0.49 0.62 0.65 0.67 0.92 0.87 0.92 -34.26%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 27/10/17 13/07/17 17/05/17 17/01/17 21/10/16 20/07/16 18/05/16 -
Price 0.83 1.02 1.07 1.08 1.28 1.78 1.82 -
P/RPS 1.18 1.18 0.98 0.88 0.66 0.84 0.83 26.40%
P/EPS 13.17 9.31 6.18 5.24 3.66 4.52 4.37 108.50%
EY 7.59 10.74 16.18 19.10 27.32 22.13 22.90 -52.07%
DY 4.82 3.92 3.74 1.85 3.91 2.81 2.75 45.32%
P/NAPS 0.49 0.60 0.63 0.64 0.64 0.89 0.89 -32.80%

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