[HUAYANG] YoY 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- 8.52%
YoY- 110.76%
Quarter Report
Latest QR
Upcoming QR
HUAYANG's Result
HUAYANG's Financial Summary
View:
Show?
Quarter Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 45,215 102,765 150,620 139,491 101,245 103,704 76,128 -8.30%
PBT 2,062 23,163 38,221 35,171 16,690 22,630 18,888 -30.84%
Tax -1,478 -6,210 -9,536 -9,189 -4,362 -5,570 -4,976 -18.30%
NP 584 16,953 28,685 25,982 12,328 17,060 13,912 -41.01%
-
NP to SH 584 16,953 28,685 25,982 12,328 17,060 13,897 -41.00%
-
Tax Rate 71.68% 26.81% 24.95% 26.13% 26.14% 24.61% 26.34% -
Total Cost 44,631 85,812 121,935 113,509 88,917 86,644 62,216 -5.38%
-
Net Worth 591,359 583,584 525,143 435,673 342,334 293,928 240,794 16.13%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
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 591,359 583,584 525,143 435,673 342,334 293,928 240,794 16.13%
NOSH 352,000 264,065 263,891 264,044 197,881 151,509 107,979 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 1.29% 16.50% 19.04% 18.63% 12.18% 16.45% 18.27% -
ROE 0.10% 2.90% 5.46% 5.96% 3.60% 5.80% 5.77% -
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 12.85 38.92 57.08 52.83 51.16 68.45 70.50 -24.68%
EPS 0.17 6.42 10.87 9.84 6.23 11.26 12.87 -51.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.68 2.21 1.99 1.65 1.73 1.94 2.23 -4.60%
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 10.28 23.36 34.23 31.70 23.01 23.57 17.30 -8.30%
EPS 0.13 3.85 6.52 5.91 2.80 3.88 3.16 -41.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.344 1.3263 1.1935 0.9902 0.778 0.668 0.5473 16.13%
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 6.34 4.73 3.17 4.43 5.84 2.66 1.43 28.14%
P/EPS 491.23 28.66 16.65 23.78 47.99 16.16 7.85 99.12%
EY 0.20 3.49 6.01 4.21 2.08 6.19 12.74 -49.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.83 0.91 1.42 1.73 0.94 0.45 1.42%
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 6.46 3.29 3.17 4.35 4.44 2.35 1.70 24.89%
P/EPS 500.27 19.94 16.65 23.37 36.44 14.30 9.32 94.10%
EY 0.20 5.02 6.01 4.28 2.74 6.99 10.72 -48.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.58 0.91 1.39 1.31 0.83 0.54 -1.60%

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