[HUAYANG] YoY Annualized Quarter Result on 31-Dec-2015 [#3]

Stock
[HUAYANG] HUA YANG BHD
Announcement Date
20-Jan-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
31-Dec-2015 [#3]
Profit Trend
QoQ- 0.99%
YoY- 9.73%
Quarter Report
Latest QR
Upcoming QR
HUAYANG's Result
HUAYANG's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 266,014 191,934 406,240 597,558 575,281 415,509 408,362 -6.89%
PBT 19,942 8,084 90,848 157,876 147,933 81,078 96,030 -23.03%
Tax -8,502 -6,290 -22,478 -39,566 -40,118 -21,942 -24,745 -16.30%
NP 11,440 1,793 68,369 118,309 107,814 59,136 71,285 -26.27%
-
NP to SH 11,578 1,793 68,369 118,309 107,814 59,136 71,285 -26.12%
-
Tax Rate 42.63% 77.81% 24.74% 25.06% 27.12% 27.06% 25.77% -
Total Cost 254,574 190,141 337,870 479,249 467,466 356,373 337,077 -4.56%
-
Net Worth 616,000 591,359 591,251 533,289 448,787 361,680 315,055 11.81%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div - 9,386 9,384 17,600 17,599 17,599 12,729 -
Div Payout % - 523.42% 13.73% 14.88% 16.32% 29.76% 17.86% -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 616,000 591,359 591,251 533,289 448,787 361,680 315,055 11.81%
NOSH 352,000 352,000 351,935 264,004 263,992 264,000 190,942 10.72%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 4.30% 0.93% 16.83% 19.80% 18.74% 14.23% 17.46% -
ROE 1.88% 0.30% 11.56% 22.18% 24.02% 16.35% 22.63% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 75.57 54.53 115.43 226.34 217.92 157.39 213.87 -15.91%
EPS 3.29 0.51 19.43 44.81 40.84 22.40 37.33 -33.27%
DPS 0.00 2.67 2.67 6.67 6.67 6.67 6.67 -
NAPS 1.75 1.68 1.68 2.02 1.70 1.37 1.65 0.98%
Adjusted Per Share Value based on latest NOSH - 264,063
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 60.46 43.62 92.33 135.81 130.75 94.43 92.81 -6.89%
EPS 2.63 0.41 15.54 26.89 24.50 13.44 16.20 -26.13%
DPS 0.00 2.13 2.13 4.00 4.00 4.00 2.89 -
NAPS 1.40 1.344 1.3438 1.212 1.02 0.822 0.716 11.81%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.345 0.61 1.13 1.85 2.05 1.92 1.63 -
P/RPS 0.46 1.12 0.98 0.82 0.94 1.22 0.76 -8.02%
P/EPS 10.49 119.73 5.82 4.13 5.02 8.57 4.37 15.70%
EY 9.53 0.84 17.19 24.22 19.92 11.67 22.90 -13.58%
DY 0.00 4.37 2.36 3.60 3.25 3.47 4.09 -
P/NAPS 0.20 0.36 0.67 0.92 1.21 1.40 0.99 -23.39%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 23/01/19 24/01/18 17/01/17 20/01/16 21/01/15 22/01/14 23/01/13 -
Price 0.37 0.625 1.08 1.85 2.15 1.99 1.58 -
P/RPS 0.49 1.15 0.94 0.82 0.99 1.26 0.74 -6.63%
P/EPS 11.25 122.68 5.56 4.13 5.26 8.88 4.23 17.69%
EY 8.89 0.82 17.99 24.22 19.00 11.26 23.63 -15.02%
DY 0.00 4.27 2.47 3.60 3.10 3.35 4.22 -
P/NAPS 0.21 0.37 0.64 0.92 1.26 1.45 0.96 -22.36%

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