[HUAYANG] YoY Quarter Result on 31-Mar-2015 [#4]

Stock
[HUAYANG] HUA YANG BHD
Announcement Date
22-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
31-Mar-2015 [#4]
Profit Trend
QoQ- -3.98%
YoY- -21.44%
Quarter Report
Latest QR
Upcoming QR
HUAYANG's Result
HUAYANG's Financial Summary
View:
Show?
Quarter Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 86,740 80,678 127,571 152,115 198,261 102,398 84,282 0.48%
PBT 5,522 12,487 26,321 42,501 51,552 23,282 18,575 -18.29%
Tax -2,456 -2,835 -4,979 -12,795 -13,738 -6,274 -5,144 -11.58%
NP 3,066 9,652 21,342 29,706 37,814 17,008 13,431 -21.81%
-
NP to SH 3,066 9,652 21,324 29,706 37,814 17,008 13,007 -21.39%
-
Tax Rate 44.48% 22.70% 18.92% 30.11% 26.65% 26.95% 27.69% -
Total Cost 83,674 71,026 106,229 122,409 160,447 85,390 70,851 2.80%
-
Net Worth 591,359 594,880 541,351 464,577 388,215 334,616 144,004 26.53%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div - 7,040 - 21,117 18,486 16,334 21,600 -
Div Payout % - 72.94% - 71.09% 48.89% 96.04% 166.07% -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 591,359 594,880 541,351 464,577 388,215 334,616 144,004 26.53%
NOSH 352,000 352,000 264,074 263,964 264,092 197,997 144,004 16.05%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 3.53% 11.96% 16.73% 19.53% 19.07% 16.61% 15.94% -
ROE 0.52% 1.62% 3.94% 6.39% 9.74% 5.08% 9.03% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 24.64 22.92 48.31 57.63 75.07 51.72 58.53 -13.42%
EPS 0.87 2.74 6.06 11.25 14.32 8.59 7.08 -29.47%
DPS 0.00 2.00 0.00 8.00 7.00 8.25 15.00 -
NAPS 1.68 1.69 2.05 1.76 1.47 1.69 1.00 9.02%
Adjusted Per Share Value based on latest NOSH - 263,964
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 19.71 18.34 28.99 34.57 45.06 23.27 19.16 0.47%
EPS 0.70 2.19 4.85 6.75 8.59 3.87 2.96 -21.35%
DPS 0.00 1.60 0.00 4.80 4.20 3.71 4.91 -
NAPS 1.344 1.352 1.2303 1.0559 0.8823 0.7605 0.3273 26.53%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 0.495 1.10 1.88 2.06 1.78 1.81 1.45 -
P/RPS 2.01 4.80 3.89 3.57 2.37 3.50 2.48 -3.43%
P/EPS 56.83 40.12 23.28 18.30 12.43 21.07 16.05 23.44%
EY 1.76 2.49 4.30 5.46 8.04 4.75 6.23 -18.98%
DY 0.00 1.82 0.00 3.88 3.93 4.56 10.34 -
P/NAPS 0.29 0.65 0.92 1.17 1.21 1.07 1.45 -23.51%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 22/05/18 17/05/17 18/05/16 22/05/15 21/05/14 22/05/13 23/05/12 -
Price 0.45 1.07 1.82 2.09 1.82 2.94 1.53 -
P/RPS 1.83 4.67 3.77 3.63 2.42 5.68 2.61 -5.74%
P/EPS 51.66 39.02 22.54 18.57 12.71 34.23 16.94 20.41%
EY 1.94 2.56 4.44 5.38 7.87 2.92 5.90 -16.91%
DY 0.00 1.87 0.00 3.83 3.85 2.81 9.80 -
P/NAPS 0.27 0.63 0.89 1.19 1.24 1.74 1.53 -25.09%

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