[HUAYANG] QoQ TTM 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- -7.08%
YoY- -0.46%
Quarter Report
Latest QR
Upcoming QR
HUAYANG's Result
HUAYANG's Financial Summary
View:
Show?
TTM Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 432,251 513,272 561,127 575,740 600,284 600,809 589,680 -18.62%
PBT 94,457 121,708 136,766 144,728 160,908 164,113 161,063 -29.82%
Tax -21,838 -29,352 -32,678 -34,654 -42,470 -44,894 -44,547 -37.69%
NP 72,619 92,356 104,088 110,074 118,438 119,219 116,516 -26.93%
-
NP to SH 72,601 92,338 104,070 110,056 118,438 119,219 116,516 -26.94%
-
Tax Rate 23.12% 24.12% 23.89% 23.94% 26.39% 27.36% 27.66% -
Total Cost 359,632 420,916 457,039 465,666 481,846 481,590 473,164 -16.64%
-
Net Worth 591,359 528,130 528,287 541,351 528,126 525,143 496,422 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 13,203 13,203 34,320 34,315 34,315 -65.04%
Div Payout % 9.70% 14.30% 12.69% 12.00% 28.98% 28.78% 29.45% -
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 591,359 528,130 528,287 541,351 528,126 525,143 496,422 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 16.80% 17.99% 18.55% 19.12% 19.73% 19.84% 19.76% -
ROE 12.28% 17.48% 19.70% 20.33% 22.43% 22.70% 23.47% -
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 122.80 194.37 212.43 218.02 227.33 227.67 223.32 -32.75%
EPS 20.63 34.97 39.40 41.68 44.85 45.18 44.13 -39.62%
DPS 2.00 5.00 5.00 5.00 13.00 13.00 13.00 -71.12%
NAPS 1.68 2.00 2.00 2.05 2.00 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 98.24 116.65 127.53 130.85 136.43 136.55 134.02 -18.62%
EPS 16.50 20.99 23.65 25.01 26.92 27.10 26.48 -26.94%
DPS 1.60 3.00 3.00 3.00 7.80 7.80 7.80 -65.05%
NAPS 1.344 1.2003 1.2007 1.2303 1.2003 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 0.92 0.95 0.82 0.86 0.81 0.80 0.86 4.57%
P/EPS 5.48 5.26 4.42 4.51 4.12 4.01 4.35 16.56%
EY 18.25 19.00 22.64 22.17 24.24 24.96 22.98 -14.18%
DY 1.77 2.72 2.87 2.66 7.03 7.18 6.77 -58.94%
P/NAPS 0.67 0.92 0.87 0.92 0.93 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 0.88 0.66 0.84 0.83 0.81 0.80 0.85 2.32%
P/EPS 5.24 3.66 4.52 4.37 4.12 4.01 4.31 13.84%
EY 19.10 27.32 22.13 22.90 24.24 24.96 23.22 -12.15%
DY 1.85 3.91 2.81 2.75 7.03 7.18 6.84 -58.01%
P/NAPS 0.64 0.64 0.89 0.89 0.93 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