[HUAYANG] YoY Annualized Quarter Result on 30-Sep-2015 [#2]

Stock
[HUAYANG] HUA YANG BHD
Announcement Date
21-Oct-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
30-Sep-2015 [#2]
Profit Trend
QoQ- -2.02%
YoY- 17.33%
Quarter Report
Latest QR
Upcoming QR
HUAYANG's Result
HUAYANG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 262,174 186,308 461,452 586,388 551,922 363,488 403,336 -6.92%
PBT 14,188 9,740 110,772 156,812 135,488 66,668 90,060 -26.49%
Tax -8,364 -5,136 -29,056 -39,660 -35,640 -17,374 -23,000 -15.50%
NP 5,824 4,604 81,716 117,152 99,848 49,294 67,060 -33.44%
-
NP to SH 5,824 4,604 81,716 117,152 99,848 49,294 67,060 -33.44%
-
Tax Rate 58.95% 52.73% 26.23% 25.29% 26.30% 26.06% 25.54% -
Total Cost 256,350 181,704 379,736 469,236 452,074 314,194 336,276 -4.42%
-
Net Worth 612,480 591,359 583,308 525,309 435,613 342,484 286,682 13.48%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div - 14,080 26,394 - - - - -
Div Payout % - 305.82% 32.30% - - - - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 612,480 591,359 583,308 525,309 435,613 342,484 286,682 13.48%
NOSH 352,000 352,000 263,940 263,974 264,008 197,967 147,774 15.55%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 2.22% 2.47% 17.71% 19.98% 18.09% 13.56% 16.63% -
ROE 0.95% 0.78% 14.01% 22.30% 22.92% 14.39% 23.39% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 74.48 52.93 174.83 222.14 209.05 183.61 272.94 -19.45%
EPS 1.66 1.30 30.96 44.38 37.82 24.90 45.38 -42.36%
DPS 0.00 4.00 10.00 0.00 0.00 0.00 0.00 -
NAPS 1.74 1.68 2.21 1.99 1.65 1.73 1.94 -1.79%
Adjusted Per Share Value based on latest NOSH - 263,891
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 59.59 42.34 104.88 133.27 125.44 82.61 91.67 -6.92%
EPS 1.32 1.05 18.57 26.63 22.69 11.20 15.24 -33.47%
DPS 0.00 3.20 6.00 0.00 0.00 0.00 0.00 -
NAPS 1.392 1.344 1.3257 1.1939 0.99 0.7784 0.6516 13.47%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.43 0.815 1.84 1.81 2.34 2.99 1.82 -
P/RPS 0.58 1.54 1.05 0.81 1.12 1.63 0.67 -2.37%
P/EPS 25.99 62.31 5.94 4.08 6.19 12.01 4.01 36.52%
EY 3.85 1.60 16.83 24.52 16.16 8.33 24.93 -26.74%
DY 0.00 4.91 5.43 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.49 0.83 0.91 1.42 1.73 0.94 -19.79%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 25/10/18 27/10/17 21/10/16 21/10/15 23/10/14 23/10/13 17/10/12 -
Price 0.39 0.83 1.28 1.81 2.30 2.27 1.61 -
P/RPS 0.52 1.57 0.73 0.81 1.10 1.24 0.59 -2.08%
P/EPS 23.57 63.46 4.13 4.08 6.08 9.12 3.55 37.07%
EY 4.24 1.58 24.19 24.52 16.44 10.97 28.19 -27.06%
DY 0.00 4.82 7.81 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.49 0.58 0.91 1.39 1.31 0.83 -19.84%

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