[HUAYANG] QoQ Annualized Quarter Result on 31-Mar-2017 [#4]

Stock
[HUAYANG] HUA YANG BHD
Announcement Date
17-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
31-Mar-2017 [#4]
Profit Trend
QoQ- -10.88%
YoY- -44.65%
Quarter Report
Latest QR
Upcoming QR
HUAYANG's Result
HUAYANG's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 191,934 186,308 191,756 385,358 406,240 461,452 511,844 -47.90%
PBT 8,084 9,740 11,224 80,623 90,848 110,772 128,892 -84.13%
Tax -6,290 -5,136 -4,360 -19,694 -22,478 -29,056 -33,272 -66.96%
NP 1,793 4,604 6,864 60,929 68,369 81,716 95,620 -92.89%
-
NP to SH 1,793 4,604 6,864 60,929 68,369 81,716 95,620 -92.89%
-
Tax Rate 77.81% 52.73% 38.85% 24.43% 24.74% 26.23% 25.81% -
Total Cost 190,141 181,704 184,892 324,429 337,870 379,736 416,224 -40.60%
-
Net Worth 591,359 591,359 598,400 594,880 591,251 583,308 565,267 3.04%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 9,386 14,080 - 14,080 9,384 26,394 - -
Div Payout % 523.42% 305.82% - 23.11% 13.73% 32.30% - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 591,359 591,359 598,400 594,880 591,251 583,308 565,267 3.04%
NOSH 352,000 352,000 352,000 352,000 351,935 263,940 264,143 21.03%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 0.93% 2.47% 3.58% 15.81% 16.83% 17.71% 18.68% -
ROE 0.30% 0.78% 1.15% 10.24% 11.56% 14.01% 16.92% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 54.53 52.93 54.48 109.48 115.43 174.83 193.77 -56.95%
EPS 0.51 1.30 1.96 17.31 19.43 30.96 36.20 -94.12%
DPS 2.67 4.00 0.00 4.00 2.67 10.00 0.00 -
NAPS 1.68 1.68 1.70 1.69 1.68 2.21 2.14 -14.86%
Adjusted Per Share Value based on latest NOSH - 352,000
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 43.62 42.34 43.58 87.58 92.33 104.88 116.33 -47.90%
EPS 0.41 1.05 1.56 13.85 15.54 18.57 21.73 -92.86%
DPS 2.13 3.20 0.00 3.20 2.13 6.00 0.00 -
NAPS 1.344 1.344 1.36 1.352 1.3438 1.3257 1.2847 3.04%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.61 0.815 1.05 1.10 1.13 1.84 1.74 -
P/RPS 1.12 1.54 1.93 1.00 0.98 1.05 0.90 15.64%
P/EPS 119.73 62.31 53.85 6.35 5.82 5.94 4.81 747.54%
EY 0.84 1.60 1.86 15.74 17.19 16.83 20.80 -88.16%
DY 4.37 4.91 0.00 3.64 2.36 5.43 0.00 -
P/NAPS 0.36 0.49 0.62 0.65 0.67 0.83 0.81 -41.67%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 24/01/18 27/10/17 13/07/17 17/05/17 17/01/17 21/10/16 20/07/16 -
Price 0.625 0.83 1.02 1.07 1.08 1.28 1.78 -
P/RPS 1.15 1.57 1.87 0.98 0.94 0.73 0.92 15.99%
P/EPS 122.68 63.46 52.31 6.18 5.56 4.13 4.92 748.51%
EY 0.82 1.58 1.91 16.18 17.99 24.19 20.34 -88.17%
DY 4.27 4.82 0.00 3.74 2.47 7.81 0.00 -
P/NAPS 0.37 0.49 0.60 0.63 0.64 0.58 0.83 -41.55%

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