[HUAYANG] QoQ Cumulative Quarter Result on 30-Sep-2018 [#2]

Stock
[HUAYANG] HUA YANG BHD
Announcement Date
25-Oct-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2019
Quarter
30-Sep-2018 [#2]
Profit Trend
QoQ- 187.75%
YoY- 26.5%
Quarter Report
Latest QR
Upcoming QR
HUAYANG's Result
HUAYANG's Financial Summary
View:
Show?
Cumulative Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 82,177 277,364 199,511 131,087 66,542 230,691 143,951 -31.25%
PBT 6,993 -12,022 14,957 7,094 3,430 11,585 6,063 10.00%
Tax -3,319 -8,846 -6,377 -4,182 -2,418 -7,174 -4,718 -20.95%
NP 3,674 -20,868 8,580 2,912 1,012 4,411 1,345 95.76%
-
NP to SH 3,699 -20,483 8,684 2,912 1,012 4,411 1,345 96.65%
-
Tax Rate 47.46% - 42.64% 58.95% 70.50% 61.92% 77.82% -
Total Cost 78,503 298,232 190,931 128,175 65,530 226,280 142,606 -32.90%
-
Net Worth 587,839 587,839 616,000 612,480 594,880 591,359 591,359 -0.39%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div - - - - - 7,040 7,040 -
Div Payout % - - - - - 159.60% 523.42% -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 587,839 587,839 616,000 612,480 594,880 591,359 591,359 -0.39%
NOSH 352,000 352,000 352,000 352,000 352,000 352,000 352,000 0.00%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 4.47% -7.52% 4.30% 2.22% 1.52% 1.91% 0.93% -
ROE 0.63% -3.48% 1.41% 0.48% 0.17% 0.75% 0.23% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 23.35 78.80 56.68 37.24 18.90 65.54 40.90 -31.25%
EPS 1.05 -5.82 2.47 0.83 0.29 1.25 0.38 97.27%
DPS 0.00 0.00 0.00 0.00 0.00 2.00 2.00 -
NAPS 1.67 1.67 1.75 1.74 1.69 1.68 1.68 -0.39%
Adjusted Per Share Value based on latest NOSH - 352,000
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 18.68 63.04 45.34 29.79 15.12 52.43 32.72 -31.25%
EPS 0.84 -4.66 1.97 0.66 0.23 1.00 0.31 94.71%
DPS 0.00 0.00 0.00 0.00 0.00 1.60 1.60 -
NAPS 1.336 1.336 1.40 1.392 1.352 1.344 1.344 -0.39%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 0.40 0.385 0.345 0.43 0.46 0.495 0.61 -
P/RPS 1.71 0.49 0.61 1.15 2.43 0.76 1.49 9.64%
P/EPS 38.06 -6.62 13.98 51.98 160.00 39.50 159.64 -61.65%
EY 2.63 -15.11 7.15 1.92 0.63 2.53 0.63 159.94%
DY 0.00 0.00 0.00 0.00 0.00 4.04 3.28 -
P/NAPS 0.24 0.23 0.20 0.25 0.27 0.29 0.36 -23.74%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 17/07/19 31/05/19 23/01/19 25/10/18 18/07/18 22/05/18 24/01/18 -
Price 0.41 0.305 0.37 0.39 0.465 0.45 0.625 -
P/RPS 1.76 0.39 0.65 1.05 2.46 0.69 1.53 9.81%
P/EPS 39.02 -5.24 15.00 47.14 161.74 35.91 163.57 -61.63%
EY 2.56 -19.08 6.67 2.12 0.62 2.78 0.61 160.86%
DY 0.00 0.00 0.00 0.00 0.00 4.44 3.20 -
P/NAPS 0.25 0.18 0.21 0.22 0.28 0.27 0.37 -23.05%

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