[HUAYANG] YoY Cumulative 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- 51.48%
YoY- 9.73%
Quarter Report
Latest QR
Upcoming QR
HUAYANG's Result
HUAYANG's Financial Summary
View:
Show?
Cumulative Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 199,511 143,951 304,680 448,169 431,461 311,632 306,272 -6.89%
PBT 14,957 6,063 68,136 118,407 110,950 60,809 72,023 -23.03%
Tax -6,377 -4,718 -16,859 -29,675 -30,089 -16,457 -18,559 -16.30%
NP 8,580 1,345 51,277 88,732 80,861 44,352 53,464 -26.27%
-
NP to SH 8,684 1,345 51,277 88,732 80,861 44,352 53,464 -26.12%
-
Tax Rate 42.64% 77.82% 24.74% 25.06% 27.12% 27.06% 25.77% -
Total Cost 190,931 142,606 253,403 359,437 350,600 267,280 252,808 -4.56%
-
Net Worth 616,000 591,359 591,359 533,289 448,787 361,680 315,055 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 - 7,040 7,040 13,200 13,199 13,200 9,547 -
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 616,000 591,359 591,359 533,289 448,787 361,680 315,055 11.81%
NOSH 352,000 352,000 352,000 264,004 263,992 264,000 190,942 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 1.41% 0.23% 8.67% 16.64% 18.02% 12.26% 16.97% -
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 56.68 40.90 86.56 169.76 163.44 118.04 160.40 -15.91%
EPS 2.47 0.38 14.57 33.61 30.63 16.80 28.00 -33.26%
DPS 0.00 2.00 2.00 5.00 5.00 5.00 5.00 -
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 45.34 32.72 69.25 101.86 98.06 70.83 69.61 -6.89%
EPS 1.97 0.31 11.65 20.17 18.38 10.08 12.15 -26.14%
DPS 0.00 1.60 1.60 3.00 3.00 3.00 2.17 -
NAPS 1.40 1.344 1.344 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 0.61 1.49 1.31 1.09 1.25 1.63 1.02 -8.20%
P/EPS 13.98 159.64 7.76 5.50 6.69 11.43 5.82 15.71%
EY 7.15 0.63 12.89 18.17 14.94 8.75 17.18 -13.58%
DY 0.00 3.28 1.77 2.70 2.44 2.60 3.07 -
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 0.65 1.53 1.25 1.09 1.32 1.69 0.99 -6.76%
P/EPS 15.00 163.57 7.41 5.50 7.02 11.85 5.64 17.69%
EY 6.67 0.61 13.49 18.17 14.25 8.44 17.72 -15.02%
DY 0.00 3.20 1.85 2.70 2.33 2.51 3.16 -
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