[HUAYANG] YoY TTM 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- 14.56%
YoY- 74.45%
Quarter Report
Latest QR
Upcoming QR
HUAYANG's Result
HUAYANG's Financial Summary
View:
Show?
TTM Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 247,786 513,272 600,809 604,110 388,746 370,201 253,899 -0.40%
PBT 30,105 121,708 164,113 146,771 83,609 83,386 56,007 -9.82%
Tax -7,924 -29,352 -44,894 -39,328 -22,020 -21,845 -14,677 -9.75%
NP 22,181 92,356 119,219 107,443 61,589 61,541 41,330 -9.84%
-
NP to SH 22,181 92,338 119,219 107,443 61,589 61,106 41,302 -9.83%
-
Tax Rate 26.32% 24.12% 27.36% 26.80% 26.34% 26.20% 26.21% -
Total Cost 225,605 420,916 481,590 496,667 327,157 308,660 212,569 0.99%
-
Net Worth 591,359 528,130 525,143 435,673 342,334 151,509 215,959 18.26%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div 14,080 13,203 34,315 31,693 26,232 21,600 8,099 9.64%
Div Payout % 63.48% 14.30% 28.78% 29.50% 42.59% 35.35% 19.61% -
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 591,359 528,130 525,143 435,673 342,334 151,509 215,959 18.26%
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 8.95% 17.99% 19.84% 17.79% 15.84% 16.62% 16.28% -
ROE 3.75% 17.48% 22.70% 24.66% 17.99% 40.33% 19.12% -
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 70.39 194.37 227.67 228.79 196.45 244.34 235.14 -18.19%
EPS 6.30 34.97 45.18 40.69 31.12 40.33 38.25 -25.94%
DPS 4.00 5.00 13.00 12.00 13.25 14.26 7.50 -9.93%
NAPS 1.68 2.00 1.99 1.65 1.73 1.00 2.00 -2.86%
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 56.32 116.65 136.55 137.30 88.35 84.14 57.70 -0.40%
EPS 5.04 20.99 27.10 24.42 14.00 13.89 9.39 -9.84%
DPS 3.20 3.00 7.80 7.20 5.96 4.91 1.84 9.65%
NAPS 1.344 1.2003 1.1935 0.9902 0.778 0.3443 0.4908 18.26%
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 1.16 0.95 0.80 1.02 1.52 0.74 0.43 17.96%
P/EPS 12.93 5.26 4.01 5.75 9.61 4.51 2.64 30.28%
EY 7.73 19.00 24.96 17.39 10.41 22.16 37.87 -23.24%
DY 4.91 2.72 7.18 5.13 4.43 7.83 7.43 -6.66%
P/NAPS 0.49 0.92 0.91 1.42 1.73 1.82 0.51 -0.66%
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 1.18 0.66 0.80 1.01 1.16 0.66 0.51 14.99%
P/EPS 13.17 3.66 4.01 5.65 7.29 3.99 3.14 26.96%
EY 7.59 27.32 24.96 17.69 13.71 25.05 31.87 -21.25%
DY 4.82 3.91 7.18 5.22 5.84 8.86 6.25 -4.23%
P/NAPS 0.49 0.64 0.91 1.39 1.31 1.61 0.60 -3.31%

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