[HUAYANG] QoQ TTM Result on 31-Dec-2018 [#3]

Stock
[HUAYANG] HUA YANG BHD
Announcement Date
23-Jan-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2019
Quarter
31-Dec-2018 [#3]
Profit Trend
QoQ- 134.02%
YoY- 8.75%
Quarter Report
Latest QR
Upcoming QR
HUAYANG's Result
HUAYANG's Financial Summary
View:
Show?
TTM Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 296,449 292,999 277,364 286,251 268,624 249,294 230,691 18.18%
PBT -9,188 -8,459 -12,022 20,479 13,809 12,207 11,583 -
Tax -9,942 -9,747 -8,846 -8,833 -8,788 -8,502 -7,174 24.27%
NP -19,130 -18,206 -20,868 11,646 5,021 3,705 4,409 -
-
NP to SH -18,702 -17,796 -20,483 11,750 5,021 3,705 4,409 -
-
Tax Rate - - - 43.13% 63.64% 69.65% 61.94% -
Total Cost 315,579 311,205 298,232 274,605 263,603 245,589 226,282 24.80%
-
Net Worth 566,720 587,839 587,839 616,000 612,480 594,880 591,359 -2.79%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 566,720 587,839 587,839 616,000 612,480 594,880 591,359 -2.79%
NOSH 352,000 352,000 352,000 352,000 352,000 352,000 352,000 0.00%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin -6.45% -6.21% -7.52% 4.07% 1.87% 1.49% 1.91% -
ROE -3.30% -3.03% -3.48% 1.91% 0.82% 0.62% 0.75% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 84.22 83.24 78.80 81.32 76.31 70.82 65.54 18.17%
EPS -5.31 -5.06 -5.82 3.34 1.43 1.05 1.25 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.61 1.67 1.67 1.75 1.74 1.69 1.68 -2.79%
Adjusted Per Share Value based on latest NOSH - 352,000
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 67.37 66.59 63.04 65.06 61.05 56.66 52.43 18.17%
EPS -4.25 -4.04 -4.66 2.67 1.14 0.84 1.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.288 1.336 1.336 1.40 1.392 1.352 1.344 -2.79%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.325 0.40 0.385 0.345 0.43 0.46 0.495 -
P/RPS 0.39 0.48 0.49 0.42 0.56 0.65 0.76 -35.87%
P/EPS -6.12 -7.91 -6.62 10.34 30.15 43.70 39.52 -
EY -16.35 -12.64 -15.11 9.68 3.32 2.29 2.53 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.24 0.23 0.20 0.25 0.27 0.29 -21.92%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 23/10/19 17/07/19 31/05/19 23/01/19 25/10/18 18/07/18 22/05/18 -
Price 0.335 0.41 0.305 0.37 0.39 0.465 0.45 -
P/RPS 0.40 0.49 0.39 0.45 0.51 0.66 0.69 -30.45%
P/EPS -6.31 -8.11 -5.24 11.08 27.34 44.18 35.93 -
EY -15.86 -12.33 -19.08 9.02 3.66 2.26 2.78 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.25 0.18 0.21 0.22 0.28 0.27 -15.41%

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