Highlights

[HUAYANG] YoY Quarter Result on 2018-12-31 [#3]

Stock [HUAYANG]: HUA YANG BHD
Announcement Date 23-Jan-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2019
Quarter 31-Dec-2018  [#3]
Profit Trend QoQ -     203.79%    YoY -     703.13%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 68,424 50,797 73,954 154,975 155,500 129,888 104,604 -6.83%
  YoY % 34.70% -31.31% -52.28% -0.34% 19.72% 24.17% -
  Horiz. % 65.41% 48.56% 70.70% 148.15% 148.66% 124.17% 100.00%
PBT 7,863 1,193 12,750 40,001 43,206 27,475 26,993 -18.57%
  YoY % 559.09% -90.64% -68.13% -7.42% 57.26% 1.79% -
  Horiz. % 29.13% 4.42% 47.23% 148.19% 160.06% 101.79% 100.00%
Tax -2,195 -2,150 -2,331 -9,845 -12,269 -7,770 -7,059 -17.68%
  YoY % -2.09% 7.76% 76.32% 19.76% -57.90% -10.07% -
  Horiz. % 31.10% 30.46% 33.02% 139.47% 173.81% 110.07% 100.00%
NP 5,668 -957 10,419 30,156 30,937 19,705 19,934 -18.90%
  YoY % 692.27% -109.19% -65.45% -2.52% 57.00% -1.15% -
  Horiz. % 28.43% -4.80% 52.27% 151.28% 155.20% 98.85% 100.00%
NP to SH 5,772 -957 10,419 30,156 30,937 19,705 19,934 -18.66%
  YoY % 703.13% -109.19% -65.45% -2.52% 57.00% -1.15% -
  Horiz. % 28.96% -4.80% 52.27% 151.28% 155.20% 98.85% 100.00%
Tax Rate 27.92 % 180.22 % 18.28 % 24.61 % 28.40 % 28.28 % 26.15 % 1.10%
  YoY % -84.51% 885.89% -25.72% -13.35% 0.42% 8.15% -
  Horiz. % 106.77% 689.18% 69.90% 94.11% 108.60% 108.15% 100.00%
Total Cost 62,756 51,754 63,535 124,819 124,563 110,183 84,670 -4.87%
  YoY % 21.26% -18.54% -49.10% 0.21% 13.05% 30.13% -
  Horiz. % 74.12% 61.12% 75.04% 147.42% 147.12% 130.13% 100.00%
Net Worth 616,000 591,359 591,359 533,407 448,744 361,874 326,624 11.15%
  YoY % 4.17% 0.00% 10.86% 18.87% 24.01% 10.79% -
  Horiz. % 188.60% 181.05% 181.05% 163.31% 137.39% 110.79% 100.00%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div - - 7,040 13,203 13,198 13,207 9,897 -
  YoY % 0.00% 0.00% -46.68% 0.04% -0.07% 33.44% -
  Horiz. % 0.00% 0.00% 71.13% 133.40% 133.35% 133.44% 100.00%
Div Payout % - % - % 67.57 % 43.78 % 42.66 % 67.02 % 49.65 % -
  YoY % 0.00% 0.00% 54.34% 2.63% -36.35% 34.98% -
  Horiz. % 0.00% 0.00% 136.09% 88.18% 85.92% 134.98% 100.00%
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 616,000 591,359 591,359 533,407 448,744 361,874 326,624 11.15%
  YoY % 4.17% 0.00% 10.86% 18.87% 24.01% 10.79% -
  Horiz. % 188.60% 181.05% 181.05% 163.31% 137.39% 110.79% 100.00%
NOSH 352,000 352,000 352,000 264,063 263,967 264,142 197,954 10.06%
  YoY % 0.00% 0.00% 33.30% 0.04% -0.07% 33.44% -
  Horiz. % 177.82% 177.82% 177.82% 133.40% 133.35% 133.44% 100.00%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 8.28 % -1.88 % 14.09 % 19.46 % 19.90 % 15.17 % 19.06 % -12.97%
  YoY % 540.43% -113.34% -27.60% -2.21% 31.18% -20.41% -
  Horiz. % 43.44% -9.86% 73.92% 102.10% 104.41% 79.59% 100.00%
ROE 0.94 % -0.16 % 1.76 % 5.65 % 6.89 % 5.45 % 6.10 % -26.77%
  YoY % 687.50% -109.09% -68.85% -18.00% 26.42% -10.66% -
  Horiz. % 15.41% -2.62% 28.85% 92.62% 112.95% 89.34% 100.00%
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 19.44 14.43 21.01 58.69 58.91 49.17 52.84 -15.34%
  YoY % 34.72% -31.32% -64.20% -0.37% 19.81% -6.95% -
  Horiz. % 36.79% 27.31% 39.76% 111.07% 111.49% 93.05% 100.00%
EPS 1.64 -0.27 2.96 11.42 11.72 7.46 10.07 -26.09%
  YoY % 707.41% -109.12% -74.08% -2.56% 57.10% -25.92% -
  Horiz. % 16.29% -2.68% 29.39% 113.41% 116.39% 74.08% 100.00%
DPS 0.00 0.00 2.00 5.00 5.00 5.00 5.00 -
  YoY % 0.00% 0.00% -60.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 40.00% 100.00% 100.00% 100.00% 100.00%
NAPS 1.7500 1.6800 1.6800 2.0200 1.7000 1.3700 1.6500 0.99%
  YoY % 4.17% 0.00% -16.83% 18.82% 24.09% -16.97% -
  Horiz. % 106.06% 101.82% 101.82% 122.42% 103.03% 83.03% 100.00%
Adjusted Per Share Value based on latest NOSH - 351,951
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 19.44 14.43 21.01 44.03 44.18 36.90 29.72 -6.83%
  YoY % 34.72% -31.32% -52.28% -0.34% 19.73% 24.16% -
  Horiz. % 65.41% 48.55% 70.69% 148.15% 148.65% 124.16% 100.00%
EPS 1.64 -0.27 2.96 8.57 8.79 5.60 5.66 -18.65%
  YoY % 707.41% -109.12% -65.46% -2.50% 56.96% -1.06% -
  Horiz. % 28.98% -4.77% 52.30% 151.41% 155.30% 98.94% 100.00%
DPS 0.00 0.00 2.00 3.75 3.75 3.75 2.81 -
  YoY % 0.00% 0.00% -46.67% 0.00% 0.00% 33.45% -
  Horiz. % 0.00% 0.00% 71.17% 133.45% 133.45% 133.45% 100.00%
NAPS 1.7500 1.6800 1.6800 1.5154 1.2748 1.0281 0.9279 11.15%
  YoY % 4.17% 0.00% 10.86% 18.87% 24.00% 10.80% -
  Horiz. % 188.60% 181.05% 181.05% 163.32% 137.39% 110.80% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.3450 0.6100 1.1300 1.8500 2.0500 1.9200 1.6300 -
P/RPS 1.77 4.23 5.38 3.15 3.48 3.90 3.08 -8.82%
  YoY % -58.16% -21.38% 70.79% -9.48% -10.77% 26.62% -
  Horiz. % 57.47% 137.34% 174.68% 102.27% 112.99% 126.62% 100.00%
P/EPS 21.04 -224.37 38.18 16.20 17.49 25.74 16.19 4.46%
  YoY % 109.38% -687.66% 135.68% -7.38% -32.05% 58.99% -
  Horiz. % 129.96% -1,385.86% 235.82% 100.06% 108.03% 158.99% 100.00%
EY 4.75 -0.45 2.62 6.17 5.72 3.89 6.18 -4.29%
  YoY % 1,155.56% -117.18% -57.54% 7.87% 47.04% -37.06% -
  Horiz. % 76.86% -7.28% 42.39% 99.84% 92.56% 62.94% 100.00%
DY 0.00 0.00 1.77 2.70 2.44 2.60 3.07 -
  YoY % 0.00% 0.00% -34.44% 10.66% -6.15% -15.31% -
  Horiz. % 0.00% 0.00% 57.65% 87.95% 79.48% 84.69% 100.00%
P/NAPS 0.20 0.36 0.67 0.92 1.21 1.40 0.99 -23.39%
  YoY % -44.44% -46.27% -27.17% -23.97% -13.57% 41.41% -
  Horiz. % 20.20% 36.36% 67.68% 92.93% 122.22% 141.41% 100.00%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 23/01/19 24/01/18 17/01/17 20/01/16 21/01/15 22/01/14 23/01/13 -
Price 0.3700 0.6250 1.0800 1.8500 2.1500 1.9900 1.5800 -
P/RPS 1.90 4.33 5.14 3.15 3.65 4.05 2.99 -7.28%
  YoY % -56.12% -15.76% 63.17% -13.70% -9.88% 35.45% -
  Horiz. % 63.55% 144.82% 171.91% 105.35% 122.07% 135.45% 100.00%
P/EPS 22.56 -229.89 36.49 16.20 18.34 26.68 15.69 6.24%
  YoY % 109.81% -730.01% 125.25% -11.67% -31.26% 70.04% -
  Horiz. % 143.79% -1,465.20% 232.57% 103.25% 116.89% 170.04% 100.00%
EY 4.43 -0.44 2.74 6.17 5.45 3.75 6.37 -5.87%
  YoY % 1,106.82% -116.06% -55.59% 13.21% 45.33% -41.13% -
  Horiz. % 69.54% -6.91% 43.01% 96.86% 85.56% 58.87% 100.00%
DY 0.00 0.00 1.85 2.70 2.33 2.51 3.16 -
  YoY % 0.00% 0.00% -31.48% 15.88% -7.17% -20.57% -
  Horiz. % 0.00% 0.00% 58.54% 85.44% 73.73% 79.43% 100.00%
P/NAPS 0.21 0.37 0.64 0.92 1.26 1.45 0.96 -22.37%
  YoY % -43.24% -42.19% -30.43% -26.98% -13.10% 51.04% -
  Horiz. % 21.88% 38.54% 66.67% 95.83% 131.25% 151.04% 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.
 


 

294  388  512  1011 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 BJCORP 0.26-0.005 
 HIBISCS 1.11+0.05 
 MYEG 1.37+0.07 
 SAPNRG-WA 0.1450.00 
 DYNACIA 0.095-0.005 
 HSI-C5D 0.34+0.025 
 DAYANG 1.33-0.06 
 ORION 0.215+0.015 
 HSI-C3V 0.05+0.015 
 SAPNRG 0.34-0.01 
Partners & Brokers