[HUAYANG] YoY TTM Result on 30-Jun-2015 [#1]

Stock
[HUAYANG] HUA YANG BHD
Announcement Date
13-Jul-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
30-Jun-2015 [#1]
Profit Trend
QoQ- 5.38%
YoY- 24.23%
Quarter Report
Latest QR
Upcoming QR
HUAYANG's Result
HUAYANG's Financial Summary
View:
Show?
TTM Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 249,294 305,336 561,127 589,680 565,864 391,205 342,625 -5.15%
PBT 12,207 51,206 136,766 161,063 128,290 89,549 79,644 -26.83%
Tax -8,502 -12,656 -32,678 -44,547 -34,501 -23,228 -21,251 -14.15%
NP 3,705 38,550 104,088 116,516 93,789 66,321 58,393 -36.83%
-
NP to SH 3,705 38,550 104,070 116,516 93,789 66,321 57,943 -36.75%
-
Tax Rate 69.65% 24.72% 23.89% 27.66% 26.89% 25.94% 26.68% -
Total Cost 245,589 266,786 457,039 473,164 472,075 324,884 284,232 -2.40%
-
Net Worth 594,880 598,400 528,287 496,422 411,791 346,595 143,968 26.66%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div - 14,080 13,203 34,315 31,693 26,232 21,600 -
Div Payout % - 36.52% 12.69% 29.45% 33.79% 39.55% 37.28% -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 594,880 598,400 528,287 496,422 411,791 346,595 143,968 26.66%
NOSH 352,000 352,000 264,143 264,054 263,969 198,054 143,968 16.06%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 1.49% 12.63% 18.55% 19.76% 16.57% 16.95% 17.04% -
ROE 0.62% 6.44% 19.70% 23.47% 22.78% 19.13% 40.25% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 70.82 86.74 212.43 223.32 214.37 197.52 237.99 -18.28%
EPS 1.05 10.95 39.40 44.13 35.53 33.49 40.25 -45.52%
DPS 0.00 4.00 5.00 13.00 12.01 13.25 15.00 -
NAPS 1.69 1.70 2.00 1.88 1.56 1.75 1.00 9.13%
Adjusted Per Share Value based on latest NOSH - 264,054
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 56.66 69.39 127.53 134.02 128.61 88.91 77.87 -5.15%
EPS 0.84 8.76 23.65 26.48 21.32 15.07 13.17 -36.77%
DPS 0.00 3.20 3.00 7.80 7.20 5.96 4.91 -
NAPS 1.352 1.36 1.2007 1.1282 0.9359 0.7877 0.3272 26.66%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 0.46 1.05 1.74 1.92 2.25 2.79 1.70 -
P/RPS 0.65 1.21 0.82 0.86 1.05 1.41 0.71 -1.46%
P/EPS 43.70 9.59 4.42 4.35 6.33 8.33 4.22 47.61%
EY 2.29 10.43 22.64 22.98 15.79 12.00 23.67 -32.23%
DY 0.00 3.81 2.87 6.77 5.34 4.75 8.83 -
P/NAPS 0.27 0.62 0.87 1.02 1.44 1.59 1.70 -26.39%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 18/07/18 13/07/17 20/07/16 13/07/15 16/07/14 17/07/13 18/07/12 -
Price 0.465 1.02 1.78 1.90 2.38 3.17 1.97 -
P/RPS 0.66 1.18 0.84 0.85 1.11 1.60 0.83 -3.74%
P/EPS 44.18 9.31 4.52 4.31 6.70 9.47 4.89 44.29%
EY 2.26 10.74 22.13 23.22 14.93 10.56 20.43 -30.70%
DY 0.00 3.92 2.81 6.84 5.04 4.18 7.62 -
P/NAPS 0.28 0.60 0.89 1.01 1.53 1.81 1.97 -27.74%

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