[HUAYANG] QoQ TTM Result on 31-Mar-2019 [#4]

Stock
[HUAYANG] HUA YANG BHD
Announcement Date
31-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2019
Quarter
31-Mar-2019 [#4]
Profit Trend
QoQ- -274.32%
YoY- -564.57%
Quarter Report
Latest QR
Upcoming QR
HUAYANG's Result
HUAYANG's Financial Summary
View:
Show?
TTM Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 300,550 296,449 292,999 277,364 286,251 268,624 249,294 13.23%
PBT -14,967 -9,188 -8,459 -12,022 20,479 13,809 12,207 -
Tax -8,334 -9,942 -9,747 -8,846 -8,833 -8,788 -8,502 -1.31%
NP -23,301 -19,130 -18,206 -20,868 11,646 5,021 3,705 -
-
NP to SH -22,945 -18,702 -17,796 -20,483 11,750 5,021 3,705 -
-
Tax Rate - - - - 43.13% 63.64% 69.65% -
Total Cost 323,851 315,579 311,205 298,232 274,605 263,603 245,589 20.19%
-
Net Worth 566,720 566,720 587,839 587,839 616,000 612,480 594,880 -3.17%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 566,720 566,720 587,839 587,839 616,000 612,480 594,880 -3.17%
NOSH 352,000 352,000 352,000 352,000 352,000 352,000 352,000 0.00%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin -7.75% -6.45% -6.21% -7.52% 4.07% 1.87% 1.49% -
ROE -4.05% -3.30% -3.03% -3.48% 1.91% 0.82% 0.62% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 85.38 84.22 83.24 78.80 81.32 76.31 70.82 13.23%
EPS -6.52 -5.31 -5.06 -5.82 3.34 1.43 1.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.61 1.61 1.67 1.67 1.75 1.74 1.69 -3.17%
Adjusted Per Share Value based on latest NOSH - 352,000
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 68.31 67.37 66.59 63.04 65.06 61.05 56.66 13.23%
EPS -5.21 -4.25 -4.04 -4.66 2.67 1.14 0.84 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.288 1.288 1.336 1.336 1.40 1.392 1.352 -3.17%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 0.36 0.325 0.40 0.385 0.345 0.43 0.46 -
P/RPS 0.42 0.39 0.48 0.49 0.42 0.56 0.65 -25.19%
P/EPS -5.52 -6.12 -7.91 -6.62 10.34 30.15 43.70 -
EY -18.11 -16.35 -12.64 -15.11 9.68 3.32 2.29 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.20 0.24 0.23 0.20 0.25 0.27 -12.72%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 22/01/20 23/10/19 17/07/19 31/05/19 23/01/19 25/10/18 18/07/18 -
Price 0.365 0.335 0.41 0.305 0.37 0.39 0.465 -
P/RPS 0.43 0.40 0.49 0.39 0.45 0.51 0.66 -24.78%
P/EPS -5.60 -6.31 -8.11 -5.24 11.08 27.34 44.18 -
EY -17.86 -15.86 -12.33 -19.08 9.02 3.66 2.26 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.21 0.25 0.18 0.21 0.22 0.28 -12.25%

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