[HUAYANG] QoQ Annualized Quarter Result on 31-Mar-2018 [#4]

Stock
[HUAYANG] HUA YANG BHD
Announcement Date
22-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
31-Mar-2018 [#4]
Profit Trend
QoQ- 145.97%
YoY- -92.76%
Quarter Report
Latest QR
Upcoming QR
HUAYANG's Result
HUAYANG's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 266,014 262,174 266,168 230,691 191,934 186,308 191,756 24.31%
PBT 19,942 14,188 13,720 11,585 8,084 9,740 11,224 46.54%
Tax -8,502 -8,364 -9,672 -7,174 -6,290 -5,136 -4,360 55.89%
NP 11,440 5,824 4,048 4,411 1,793 4,604 6,864 40.44%
-
NP to SH 11,578 5,824 4,048 4,411 1,793 4,604 6,864 41.56%
-
Tax Rate 42.63% 58.95% 70.50% 61.92% 77.81% 52.73% 38.85% -
Total Cost 254,574 256,350 262,120 226,280 190,141 181,704 184,892 23.69%
-
Net Worth 616,000 612,480 594,880 591,359 591,359 591,359 598,400 1.94%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div - - - 7,040 9,386 14,080 - -
Div Payout % - - - 159.60% 523.42% 305.82% - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 616,000 612,480 594,880 591,359 591,359 591,359 598,400 1.94%
NOSH 352,000 352,000 352,000 352,000 352,000 352,000 352,000 0.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 4.30% 2.22% 1.52% 1.91% 0.93% 2.47% 3.58% -
ROE 1.88% 0.95% 0.68% 0.75% 0.30% 0.78% 1.15% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 75.57 74.48 75.62 65.54 54.53 52.93 54.48 24.30%
EPS 3.29 1.66 1.16 1.25 0.51 1.30 1.96 41.10%
DPS 0.00 0.00 0.00 2.00 2.67 4.00 0.00 -
NAPS 1.75 1.74 1.69 1.68 1.68 1.68 1.70 1.94%
Adjusted Per Share Value based on latest NOSH - 352,000
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 60.46 59.59 60.49 52.43 43.62 42.34 43.58 24.31%
EPS 2.63 1.32 0.92 1.00 0.41 1.05 1.56 41.51%
DPS 0.00 0.00 0.00 1.60 2.13 3.20 0.00 -
NAPS 1.40 1.392 1.352 1.344 1.344 1.344 1.36 1.94%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.345 0.43 0.46 0.495 0.61 0.815 1.05 -
P/RPS 0.46 0.58 0.61 0.76 1.12 1.54 1.93 -61.45%
P/EPS 10.49 25.99 40.00 39.50 119.73 62.31 53.85 -66.29%
EY 9.53 3.85 2.50 2.53 0.84 1.60 1.86 196.31%
DY 0.00 0.00 0.00 4.04 4.37 4.91 0.00 -
P/NAPS 0.20 0.25 0.27 0.29 0.36 0.49 0.62 -52.86%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 23/01/19 25/10/18 18/07/18 22/05/18 24/01/18 27/10/17 13/07/17 -
Price 0.37 0.39 0.465 0.45 0.625 0.83 1.02 -
P/RPS 0.49 0.52 0.61 0.69 1.15 1.57 1.87 -58.95%
P/EPS 11.25 23.57 40.43 35.91 122.68 63.46 52.31 -64.00%
EY 8.89 4.24 2.47 2.78 0.82 1.58 1.91 177.98%
DY 0.00 0.00 0.00 4.44 4.27 4.82 0.00 -
P/NAPS 0.21 0.22 0.28 0.27 0.37 0.49 0.60 -50.24%

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