[HUAYANG] YoY TTM Result on 30-Jun-2016 [#1]

Stock

[HUAYANG] HUA YANG BHD

Announcement Date

20-Jul-2016

Admission Sponsor

Sponsor

Financial Year

31-Mar-2017

Quarter

30-Jun-2016 [#1]

Profit Trend

QoQ- -5.44%

YoY- -10.68%

Quarter Report

Hua Yang Berhad - 1Qtr Financial Results.pdf

Latest QR

Upcoming QR

HUAYANG's Result

HUAYANG's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
TTM Result
Revenue	292,999	249,294	305,336	561,127	589,680	565,864	391,205	-4.70%
YoY %	17.53%	-18.35%	-45.59%	-4.84%	4.21%	44.65%	-	-
Horiz. %	74.90%	63.72%	78.05%	143.44%	150.73%	144.65%	100.00%	-
PBT	-8,459	12,207	51,206	136,766	161,063	128,290	89,549	-
YoY %	-169.30%	-76.16%	-62.56%	-15.09%	25.55%	43.26%	-	-
Horiz. %	-9.45%	13.63%	57.18%	152.73%	179.86%	143.26%	100.00%	-
Tax	-9,747	-8,502	-12,656	-32,678	-44,547	-34,501	-23,228	-13.46%
YoY %	-14.64%	32.82%	61.27%	26.64%	-29.12%	-48.53%	-	-
Horiz. %	41.96%	36.60%	54.49%	140.68%	191.78%	148.53%	100.00%	-
NP	-18,206	3,705	38,550	104,088	116,516	93,789	66,321	-
YoY %	-591.39%	-90.39%	-62.96%	-10.67%	24.23%	41.42%	-	-
Horiz. %	-27.45%	5.59%	58.13%	156.95%	175.68%	141.42%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-17,796	3,705	38,550	104,070	116,516	93,789	66,321	-
YoY %	-580.32%	-90.39%	-62.96%	-10.68%	24.23%	41.42%	-	-
Horiz. %	-26.83%	5.59%	58.13%	156.92%	175.68%	141.42%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	69.65%	24.72%	23.89%	27.66%	26.89%	25.94%	-
YoY %	-	181.76%	3.47%	-13.63%	2.86%	3.66%	-	-
Horiz. %	-	268.50%	95.30%	92.10%	106.63%	103.66%	100.00%	-
Total Cost	311,205	245,589	266,786	457,039	473,164	472,075	324,884	-0.71%
YoY %	26.72%	-7.95%	-41.63%	-3.41%	0.23%	45.31%	-	-
Horiz. %	95.79%	75.59%	82.12%	140.68%	145.64%	145.31%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	587,839	594,880	598,400	528,287	496,422	411,791	346,595	9.19%
YoY %	-1.18%	-0.59%	13.27%	6.42%	20.55%	18.81%	-	-
Horiz. %	169.60%	171.64%	172.65%	152.42%	143.23%	118.81%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Dividend
Div	-	-	14,080	13,203	34,315	31,693	26,232	-
YoY %	-	-	6.64%	-61.52%	8.27%	20.82%	-	-
Horiz. %	-	-	53.67%	50.33%	130.81%	120.82%	100.00%	-
Div Payout %	-	-	36.52%	12.69%	29.45%	33.79%	39.55%	-
YoY %	-	-	187.79%	-56.91%	-12.84%	-14.56%	-	-
Horiz. %	-	-	92.34%	32.09%	74.46%	85.44%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Equity
Net Worth	587,839	594,880	598,400	528,287	496,422	411,791	346,595	9.19%
YoY %	-1.18%	-0.59%	13.27%	6.42%	20.55%	18.81%	-	-
Horiz. %	169.60%	171.64%	172.65%	152.42%	143.23%	118.81%	100.00%	-
NOSH	352,000	352,000	352,000	264,143	264,054	263,969	198,054	10.05%
YoY %	0.00%	0.00%	33.26%	0.03%	0.03%	33.28%	-	-
Horiz. %	177.73%	177.73%	177.73%	133.37%	133.32%	133.28%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Ratio Analysis
NP Margin	-6.21%	1.49%	12.63%	18.55%	19.76%	16.57%	16.95%	-
YoY %	-516.78%	-88.20%	-31.91%	-6.12%	19.25%	-2.24%	-	-
Horiz. %	-36.64%	8.79%	74.51%	109.44%	116.58%	97.76%	100.00%	-
ROE	-3.03%	0.62%	6.44%	19.70%	23.47%	22.78%	19.13%	-
YoY %	-588.71%	-90.37%	-67.31%	-16.06%	3.03%	19.08%	-	-
Horiz. %	-15.84%	3.24%	33.66%	102.98%	122.69%	119.08%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Per Share
RPS	83.24	70.82	86.74	212.43	223.32	214.37	197.52	-13.40%
YoY %	17.54%	-18.35%	-59.17%	-4.88%	4.18%	8.53%	-	-
Horiz. %	42.14%	35.85%	43.91%	107.55%	113.06%	108.53%	100.00%	-
EPS	-5.06	1.05	10.95	39.40	44.13	35.53	33.49	-
YoY %	-581.90%	-90.41%	-72.21%	-10.72%	24.20%	6.09%	-	-
Horiz. %	-15.11%	3.14%	32.70%	117.65%	131.77%	106.09%	100.00%	-
DPS	0.00	0.00	4.00	5.00	13.00	12.01	13.25	-
YoY %	0.00%	0.00%	-20.00%	-61.54%	8.24%	-9.36%	-	-
Horiz. %	0.00%	0.00%	30.19%	37.74%	98.11%	90.64%	100.00%	-
NAPS	1.67	1.69	1.70	2.00	1.88	1.56	1.75	-0.77%
YoY %	-1.18%	-0.59%	-15.00%	6.38%	20.51%	-10.86%	-	-
Horiz. %	95.43%	96.57%	97.14%	114.29%	107.43%	89.14%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Adjusted Per Share Value based on latest NOSH - 264,143
RPS	66.59	56.66	69.39	127.53	134.02	128.61	88.91	-4.70%
YoY %	17.53%	-18.35%	-45.59%	-4.84%	4.21%	44.65%	-	-
Horiz. %	74.90%	63.73%	78.05%	143.44%	150.74%	144.65%	100.00%	-
EPS	-4.04	0.84	8.76	23.65	26.48	21.32	15.07	-
YoY %	-580.95%	-90.41%	-62.96%	-10.69%	24.20%	41.47%	-	-
Horiz. %	-26.81%	5.57%	58.13%	156.93%	175.71%	141.47%	100.00%	-
DPS	0.00	0.00	3.20	3.00	7.80	7.20	5.96	-
YoY %	0.00%	0.00%	6.67%	-61.54%	8.33%	20.81%	-	-
Horiz. %	0.00%	0.00%	53.69%	50.34%	130.87%	120.81%	100.00%	-
NAPS	1.336	1.352	1.36	1.2007	1.1282	0.9359	0.7877	9.20%
YoY %	-1.18%	-0.59%	13.27%	6.43%	20.55%	18.81%	-	-
Horiz. %	169.61%	171.64%	172.65%	152.43%	143.23%	118.81%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/19	29/06/18	30/06/17	30/06/16	30/06/15	30/06/14	28/06/13	-
Price	0.40	0.46	1.05	1.74	1.92	2.25	2.79	-
P/RPS	0.48	0.65	1.21	0.82	0.86	1.05	1.41	-16.43%
YoY %	-26.15%	-46.28%	47.56%	-4.65%	-18.10%	-25.53%	-	-
Horiz. %	34.04%	46.10%	85.82%	58.16%	60.99%	74.47%	100.00%	-
P/EPS	-7.91	43.70	9.59	4.42	4.35	6.33	8.33	-
YoY %	-118.10%	355.68%	116.97%	1.61%	-31.28%	-24.01%	-	-
Horiz. %	-94.96%	524.61%	115.13%	53.06%	52.22%	75.99%	100.00%	-
EY	-12.64	2.29	10.43	22.64	22.98	15.79	12.00	-
YoY %	-651.97%	-78.04%	-53.93%	-1.48%	45.54%	31.58%	-	-
Horiz. %	-105.33%	19.08%	86.92%	188.67%	191.50%	131.58%	100.00%	-
DY	0.00	0.00	3.81	2.87	6.77	5.34	4.75	-
YoY %	0.00%	0.00%	32.75%	-57.61%	26.78%	12.42%	-	-
Horiz. %	0.00%	0.00%	80.21%	60.42%	142.53%	112.42%	100.00%	-
P/NAPS	0.24	0.27	0.62	0.87	1.02	1.44	1.59	-27.02%
YoY %	-11.11%	-56.45%	-28.74%	-14.71%	-29.17%	-9.43%	-	-
Horiz. %	15.09%	16.98%	38.99%	54.72%	64.15%	90.57%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Price Multiplier on Announcement Date
Date	17/07/19	18/07/18	13/07/17	20/07/16	13/07/15	16/07/14	17/07/13	-
Price	0.41	0.465	1.02	1.78	1.90	2.38	3.17	-
P/RPS	0.49	0.66	1.18	0.84	0.85	1.11	1.60	-17.89%
YoY %	-25.76%	-44.07%	40.48%	-1.18%	-23.42%	-30.63%	-	-
Horiz. %	30.62%	41.25%	73.75%	52.50%	53.12%	69.38%	100.00%	-
P/EPS	-8.11	44.18	9.31	4.52	4.31	6.70	9.47	-
YoY %	-118.36%	374.54%	105.97%	4.87%	-35.67%	-29.25%	-	-
Horiz. %	-85.64%	466.53%	98.31%	47.73%	45.51%	70.75%	100.00%	-
EY	-12.33	2.26	10.74	22.13	23.22	14.93	10.56	-
YoY %	-645.58%	-78.96%	-51.47%	-4.69%	55.53%	41.38%	-	-
Horiz. %	-116.76%	21.40%	101.70%	209.56%	219.89%	141.38%	100.00%	-
DY	0.00	0.00	3.92	2.81	6.84	5.04	4.18	-
YoY %	0.00%	0.00%	39.50%	-58.92%	35.71%	20.57%	-	-
Horiz. %	0.00%	0.00%	93.78%	67.22%	163.64%	120.57%	100.00%	-
P/NAPS	0.25	0.28	0.60	0.89	1.01	1.53	1.81	-28.09%
YoY %	-10.71%	-53.33%	-32.58%	-11.88%	-33.99%	-15.47%	-	-
Horiz. %	13.81%	15.47%	33.15%	49.17%	55.80%	84.53%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos