[HUAYANG] QoQ Annualized Quarter Result on 31-Dec-2015 [#3]

Stock
[HUAYANG] HUA YANG BHD
Announcement Date
20-Jan-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
31-Dec-2015 [#3]
Profit Trend
QoQ- 0.99%
YoY- 9.73%
Quarter Report
Latest QR
Upcoming QR
HUAYANG's Result
HUAYANG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 461,452 511,844 575,740 597,558 586,388 570,296 583,576 -14.45%
PBT 110,772 128,892 144,728 157,876 156,812 160,740 153,451 -19.48%
Tax -29,056 -33,272 -34,654 -39,566 -39,660 -41,176 -42,884 -22.80%
NP 81,716 95,620 110,074 118,309 117,152 119,564 110,567 -18.21%
-
NP to SH 81,716 95,620 110,074 118,309 117,152 119,564 110,567 -18.21%
-
Tax Rate 26.23% 25.81% 23.94% 25.06% 25.29% 25.62% 27.95% -
Total Cost 379,736 416,224 465,666 479,249 469,236 450,732 473,009 -13.58%
-
Net Worth 583,308 565,267 541,237 533,289 525,309 496,422 464,613 16.32%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div 26,394 - 13,200 17,600 - - 34,318 -16.01%
Div Payout % 32.30% - 11.99% 14.88% - - 31.04% -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 583,308 565,267 541,237 533,289 525,309 496,422 464,613 16.32%
NOSH 263,940 264,143 264,018 264,004 263,974 264,054 263,985 -0.01%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 17.71% 18.68% 19.12% 19.80% 19.98% 20.97% 18.95% -
ROE 14.01% 16.92% 20.34% 22.18% 22.30% 24.09% 23.80% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 174.83 193.77 218.07 226.34 222.14 215.98 221.06 -14.44%
EPS 30.96 36.20 31.27 44.81 44.38 45.28 41.88 -18.19%
DPS 10.00 0.00 5.00 6.67 0.00 0.00 13.00 -16.00%
NAPS 2.21 2.14 2.05 2.02 1.99 1.88 1.76 16.34%
Adjusted Per Share Value based on latest NOSH - 264,063
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 104.88 116.33 130.85 135.81 133.27 129.61 132.63 -14.45%
EPS 18.57 21.73 25.02 26.89 26.63 27.17 25.13 -18.21%
DPS 6.00 0.00 3.00 4.00 0.00 0.00 7.80 -16.00%
NAPS 1.3257 1.2847 1.2301 1.212 1.1939 1.1282 1.0559 16.33%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 1.84 1.74 1.88 1.85 1.81 1.92 2.06 -
P/RPS 1.05 0.90 0.86 0.82 0.81 0.89 0.93 8.40%
P/EPS 5.94 4.81 4.51 4.13 4.08 4.24 4.92 13.34%
EY 16.83 20.80 22.18 24.22 24.52 23.58 20.33 -11.80%
DY 5.43 0.00 2.66 3.60 0.00 0.00 6.31 -9.50%
P/NAPS 0.83 0.81 0.92 0.92 0.91 1.02 1.17 -20.40%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 21/10/16 20/07/16 18/05/16 20/01/16 21/10/15 13/07/15 22/05/15 -
Price 1.28 1.78 1.82 1.85 1.81 1.90 2.09 -
P/RPS 0.73 0.92 0.83 0.82 0.81 0.88 0.95 -16.06%
P/EPS 4.13 4.92 4.37 4.13 4.08 4.20 4.99 -11.81%
EY 24.19 20.34 22.91 24.22 24.52 23.83 20.04 13.32%
DY 7.81 0.00 2.75 3.60 0.00 0.00 6.22 16.33%
P/NAPS 0.58 0.83 0.89 0.92 0.91 1.01 1.19 -37.98%

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