Highlights

[HUAYANG] YoY Quarter Result on 2017-06-30 [#1]

Stock [HUAYANG]: HUA YANG BHD
Announcement Date 13-Jul-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2018
Quarter 30-Jun-2017  [#1]
Profit Trend QoQ -     -81.78%    YoY -     -92.78%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 47,939 127,961 142,574 136,470 80,499 97,964 61,751 -4.13%
  YoY % -62.54% -10.25% 4.47% 69.53% -17.83% 58.64% -
  Horiz. % 77.63% 207.22% 230.89% 221.00% 130.36% 158.64% 100.00%
PBT 2,806 32,223 40,185 32,573 16,644 22,400 15,259 -24.57%
  YoY % -91.29% -19.81% 23.37% 95.70% -25.70% 46.80% -
  Horiz. % 18.39% 211.17% 263.35% 213.47% 109.08% 146.80% 100.00%
Tax -1,090 -8,318 -10,294 -8,631 -4,325 -5,930 -3,747 -18.58%
  YoY % 86.90% 19.20% -19.27% -99.56% 27.07% -58.26% -
  Horiz. % 29.09% 221.99% 274.73% 230.34% 115.43% 158.26% 100.00%
NP 1,716 23,905 29,891 23,942 12,319 16,470 11,512 -27.16%
  YoY % -92.82% -20.03% 24.85% 94.35% -25.20% 43.07% -
  Horiz. % 14.91% 207.65% 259.65% 207.97% 107.01% 143.07% 100.00%
NP to SH 1,716 23,905 29,891 23,942 12,319 16,470 11,480 -27.13%
  YoY % -92.82% -20.03% 24.85% 94.35% -25.20% 43.47% -
  Horiz. % 14.95% 208.23% 260.37% 208.55% 107.31% 143.47% 100.00%
Tax Rate 38.85 % 25.81 % 25.62 % 26.50 % 25.99 % 26.47 % 24.56 % 7.94%
  YoY % 50.52% 0.74% -3.32% 1.96% -1.81% 7.78% -
  Horiz. % 158.18% 105.09% 104.32% 107.90% 105.82% 107.78% 100.00%
Total Cost 46,223 104,056 112,683 112,528 68,180 81,494 50,239 -1.38%
  YoY % -55.58% -7.66% 0.14% 65.05% -16.34% 62.21% -
  Horiz. % 92.01% 207.12% 224.29% 223.99% 135.71% 162.21% 100.00%
Net Worth 598,400 565,267 496,422 411,791 346,595 283,618 232,191 17.07%
  YoY % 5.86% 13.87% 20.55% 18.81% 22.21% 22.15% -
  Horiz. % 257.72% 243.45% 213.80% 177.35% 149.27% 122.15% 100.00%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 598,400 565,267 496,422 411,791 346,595 283,618 232,191 17.07%
  YoY % 5.86% 13.87% 20.55% 18.81% 22.21% 22.15% -
  Horiz. % 257.72% 243.45% 213.80% 177.35% 149.27% 122.15% 100.00%
NOSH 352,000 264,143 264,054 263,969 198,054 143,968 107,996 21.74%
  YoY % 33.26% 0.03% 0.03% 33.28% 37.57% 33.31% -
  Horiz. % 325.94% 244.59% 244.50% 244.42% 183.39% 133.31% 100.00%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 3.58 % 18.68 % 20.97 % 17.54 % 15.30 % 16.81 % 18.64 % -24.02%
  YoY % -80.84% -10.92% 19.56% 14.64% -8.98% -9.82% -
  Horiz. % 19.21% 100.21% 112.50% 94.10% 82.08% 90.18% 100.00%
ROE 0.29 % 4.23 % 6.02 % 5.81 % 3.55 % 5.81 % 4.94 % -37.63%
  YoY % -93.14% -29.73% 3.61% 63.66% -38.90% 17.61% -
  Horiz. % 5.87% 85.63% 121.86% 117.61% 71.86% 117.61% 100.00%
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 13.62 48.44 53.99 51.70 40.64 68.05 57.18 -21.25%
  YoY % -71.88% -10.28% 4.43% 27.21% -40.28% 19.01% -
  Horiz. % 23.82% 84.71% 94.42% 90.42% 71.07% 119.01% 100.00%
EPS 0.49 9.05 11.32 9.07 6.22 11.44 10.63 -40.09%
  YoY % -94.59% -20.05% 24.81% 45.82% -45.63% 7.62% -
  Horiz. % 4.61% 85.14% 106.49% 85.32% 58.51% 107.62% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.7000 2.1400 1.8800 1.5600 1.7500 1.9700 2.1500 -3.83%
  YoY % -20.56% 13.83% 20.51% -10.86% -11.17% -8.37% -
  Horiz. % 79.07% 99.53% 87.44% 72.56% 81.40% 91.63% 100.00%
Adjusted Per Share Value based on latest NOSH - 352,000
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 13.62 36.35 40.50 38.77 22.87 27.83 17.54 -4.12%
  YoY % -62.53% -10.25% 4.46% 69.52% -17.82% 58.67% -
  Horiz. % 77.65% 207.24% 230.90% 221.04% 130.39% 158.67% 100.00%
EPS 0.49 6.79 8.49 6.80 3.50 4.68 3.26 -27.06%
  YoY % -92.78% -20.02% 24.85% 94.29% -25.21% 43.56% -
  Horiz. % 15.03% 208.28% 260.43% 208.59% 107.36% 143.56% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.7000 1.6059 1.4103 1.1699 0.9846 0.8057 0.6596 17.08%
  YoY % 5.86% 13.87% 20.55% 18.82% 22.20% 22.15% -
  Horiz. % 257.73% 243.47% 213.81% 177.37% 149.27% 122.15% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 1.0500 1.7400 1.9200 2.2500 2.7900 1.7000 1.1900 -
P/RPS 7.71 3.59 3.56 4.35 6.86 2.50 2.08 24.38%
  YoY % 114.76% 0.84% -18.16% -36.59% 174.40% 20.19% -
  Horiz. % 370.67% 172.60% 171.15% 209.13% 329.81% 120.19% 100.00%
P/EPS 215.38 19.23 16.96 24.81 44.86 14.86 11.19 63.63%
  YoY % 1,020.02% 13.38% -31.64% -44.69% 201.88% 32.80% -
  Horiz. % 1,924.75% 171.85% 151.56% 221.72% 400.89% 132.80% 100.00%
EY 0.46 5.20 5.90 4.03 2.23 6.73 8.93 -38.97%
  YoY % -91.15% -11.86% 46.40% 80.72% -66.86% -24.64% -
  Horiz. % 5.15% 58.23% 66.07% 45.13% 24.97% 75.36% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.62 0.81 1.02 1.44 1.59 0.86 0.55 2.01%
  YoY % -23.46% -20.59% -29.17% -9.43% 84.88% 56.36% -
  Horiz. % 112.73% 147.27% 185.45% 261.82% 289.09% 156.36% 100.00%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 13/07/17 20/07/16 13/07/15 16/07/14 17/07/13 18/07/12 14/07/11 -
Price 1.0200 1.7800 1.9000 2.3800 3.1700 1.9700 1.3200 -
P/RPS 7.49 3.67 3.52 4.60 7.80 2.90 2.31 21.64%
  YoY % 104.09% 4.26% -23.48% -41.03% 168.97% 25.54% -
  Horiz. % 324.24% 158.87% 152.38% 199.13% 337.66% 125.54% 100.00%
P/EPS 209.23 19.67 16.78 26.24 50.96 17.22 12.42 60.04%
  YoY % 963.70% 17.22% -36.05% -48.51% 195.93% 38.65% -
  Horiz. % 1,684.62% 158.37% 135.10% 211.27% 410.31% 138.65% 100.00%
EY 0.48 5.08 5.96 3.81 1.96 5.81 8.05 -37.47%
  YoY % -90.55% -14.77% 56.43% 94.39% -66.27% -27.83% -
  Horiz. % 5.96% 63.11% 74.04% 47.33% 24.35% 72.17% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.60 0.83 1.01 1.53 1.81 1.00 0.61 -0.27%
  YoY % -27.71% -17.82% -33.99% -15.47% 81.00% 63.93% -
  Horiz. % 98.36% 136.07% 165.57% 250.82% 296.72% 163.93% 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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

305  229  554  764 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VIVOCOM-WB 0.06+0.01 
 VIVOCOM 0.145+0.01 
 HUBLINE 0.060.00 
 MPAY 0.28+0.015 
 FRONTKN 0.380.00 
 KRONO 0.6950.00 
 PWORTH 0.25+0.01 
 CIMB 6.57+0.17 
 DIALOG 1.95+0.04 
 PUC 0.130.00 
Partners & Brokers