[HUAYANG] YoY Cumulative Quarter Result on 30-Sep-2014 [#2]

Stock
[HUAYANG] HUA YANG BHD
Announcement Date
23-Oct-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
30-Sep-2014 [#2]
Profit Trend
QoQ- 108.52%
YoY- 102.56%
Quarter Report
Latest QR
Upcoming QR
HUAYANG's Result
HUAYANG's Financial Summary
View:
Show?
Cumulative Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 93,154 230,726 293,194 275,961 181,744 201,668 137,879 -6.32%
PBT 4,870 55,386 78,406 67,744 33,334 45,030 34,147 -27.69%
Tax -2,568 -14,528 -19,830 -17,820 -8,687 -11,500 -8,723 -18.42%
NP 2,302 40,858 58,576 49,924 24,647 33,530 25,424 -32.96%
-
NP to SH 2,302 40,858 58,576 49,924 24,647 33,530 25,377 -32.94%
-
Tax Rate 52.73% 26.23% 25.29% 26.30% 26.06% 25.54% 25.55% -
Total Cost 90,852 189,868 234,618 226,037 157,097 168,138 112,455 -3.48%
-
Net Worth 591,359 583,308 525,309 435,613 342,484 286,682 215,974 18.26%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div 7,040 13,197 - - - - - -
Div Payout % 305.82% 32.30% - - - - - -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 591,359 583,308 525,309 435,613 342,484 286,682 215,974 18.26%
NOSH 352,000 263,940 263,974 264,008 197,967 147,774 107,987 21.74%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 2.47% 17.71% 19.98% 18.09% 13.56% 16.63% 18.44% -
ROE 0.39% 7.00% 11.15% 11.46% 7.20% 11.70% 11.75% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 26.46 87.42 111.07 104.53 91.80 136.47 127.68 -23.05%
EPS 0.65 15.48 22.19 18.91 12.45 22.69 17.62 -42.27%
DPS 2.00 5.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.68 2.21 1.99 1.65 1.73 1.94 2.00 -2.86%
Adjusted Per Share Value based on latest NOSH - 264,044
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 21.17 52.44 66.64 62.72 41.31 45.83 31.34 -6.32%
EPS 0.52 9.29 13.31 11.35 5.60 7.62 5.77 -33.01%
DPS 1.60 3.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.344 1.3257 1.1939 0.99 0.7784 0.6516 0.4909 18.25%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 0.815 1.84 1.81 2.34 2.99 1.82 1.01 -
P/RPS 3.08 2.10 1.63 2.24 3.26 1.33 0.79 25.42%
P/EPS 124.62 11.89 8.16 12.37 24.02 8.02 4.30 75.17%
EY 0.80 8.41 12.26 8.08 4.16 12.47 23.27 -42.94%
DY 2.45 2.72 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.83 0.91 1.42 1.73 0.94 0.51 -0.66%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 27/10/17 21/10/16 21/10/15 23/10/14 23/10/13 17/10/12 19/10/11 -
Price 0.83 1.28 1.81 2.30 2.27 1.61 1.20 -
P/RPS 3.14 1.46 1.63 2.20 2.47 1.18 0.94 22.24%
P/EPS 126.92 8.27 8.16 12.16 18.23 7.10 5.11 70.72%
EY 0.79 12.09 12.26 8.22 5.48 14.09 19.58 -41.40%
DY 2.41 3.91 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.58 0.91 1.39 1.31 0.83 0.60 -3.31%

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