[HUAYANG] YoY Quarter Result on 31-Mar-2016 [#4]

Stock
[HUAYANG] HUA YANG BHD
Announcement Date
18-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
31-Mar-2016 [#4]
Profit Trend
QoQ- -29.29%
YoY- -28.22%
Quarter Report
Latest QR
Upcoming QR
HUAYANG's Result
HUAYANG's Financial Summary
View:
Show?
Quarter Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 77,853 86,740 80,678 127,571 152,115 198,261 102,398 -4.46%
PBT -26,979 5,522 12,487 26,321 42,501 51,552 23,282 -
Tax -2,469 -2,456 -2,835 -4,979 -12,795 -13,738 -6,274 -14.38%
NP -29,448 3,066 9,652 21,342 29,706 37,814 17,008 -
-
NP to SH -29,167 3,066 9,652 21,324 29,706 37,814 17,008 -
-
Tax Rate - 44.48% 22.70% 18.92% 30.11% 26.65% 26.95% -
Total Cost 107,301 83,674 71,026 106,229 122,409 160,447 85,390 3.87%
-
Net Worth 587,839 591,359 594,880 541,351 464,577 388,215 334,616 9.84%
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Div - - 7,040 - 21,117 18,486 16,334 -
Div Payout % - - 72.94% - 71.09% 48.89% 96.04% -
Equity
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 587,839 591,359 594,880 541,351 464,577 388,215 334,616 9.84%
NOSH 352,000 352,000 352,000 264,074 263,964 264,092 197,997 10.05%
Ratio Analysis
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin -37.83% 3.53% 11.96% 16.73% 19.53% 19.07% 16.61% -
ROE -4.96% 0.52% 1.62% 3.94% 6.39% 9.74% 5.08% -
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 22.12 24.64 22.92 48.31 57.63 75.07 51.72 -13.19%
EPS -8.29 0.87 2.74 6.06 11.25 14.32 8.59 -
DPS 0.00 0.00 2.00 0.00 8.00 7.00 8.25 -
NAPS 1.67 1.68 1.69 2.05 1.76 1.47 1.69 -0.19%
Adjusted Per Share Value based on latest NOSH - 264,074
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 17.69 19.71 18.34 28.99 34.57 45.06 23.27 -4.46%
EPS -6.63 0.70 2.19 4.85 6.75 8.59 3.87 -
DPS 0.00 0.00 1.60 0.00 4.80 4.20 3.71 -
NAPS 1.336 1.344 1.352 1.2303 1.0559 0.8823 0.7605 9.84%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 0.385 0.495 1.10 1.88 2.06 1.78 1.81 -
P/RPS 1.74 2.01 4.80 3.89 3.57 2.37 3.50 -10.99%
P/EPS -4.65 56.83 40.12 23.28 18.30 12.43 21.07 -
EY -21.52 1.76 2.49 4.30 5.46 8.04 4.75 -
DY 0.00 0.00 1.82 0.00 3.88 3.93 4.56 -
P/NAPS 0.23 0.29 0.65 0.92 1.17 1.21 1.07 -22.59%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 31/05/19 22/05/18 17/05/17 18/05/16 22/05/15 21/05/14 22/05/13 -
Price 0.305 0.45 1.07 1.82 2.09 1.82 2.94 -
P/RPS 1.38 1.83 4.67 3.77 3.63 2.42 5.68 -20.99%
P/EPS -3.68 51.66 39.02 22.54 18.57 12.71 34.23 -
EY -27.17 1.94 2.56 4.44 5.38 7.87 2.92 -
DY 0.00 0.00 1.87 0.00 3.83 3.85 2.81 -
P/NAPS 0.18 0.27 0.63 0.89 1.19 1.24 1.74 -31.47%

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