[HUAYANG] QoQ 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- 5.13%
YoY- -2.52%
Quarter Report
Latest QR
Upcoming QR
HUAYANG's Result
HUAYANG's Financial Summary
View:
Show?
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 102,765 127,961 127,571 154,975 150,620 142,574 152,115 -22.95%
PBT 23,163 32,223 26,321 40,001 38,221 40,185 42,501 -33.20%
Tax -6,210 -8,318 -4,979 -9,845 -9,536 -10,294 -12,795 -38.15%
NP 16,953 23,905 21,342 30,156 28,685 29,891 29,706 -31.12%
-
NP to SH 16,953 23,905 21,324 30,156 28,685 29,891 29,706 -31.12%
-
Tax Rate 26.81% 25.81% 18.92% 24.61% 24.95% 25.62% 30.11% -
Total Cost 85,812 104,056 106,229 124,819 121,935 112,683 122,409 -21.03%
-
Net Worth 583,584 565,267 541,351 533,407 525,143 496,422 464,577 16.37%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - - 13,203 - - 21,117 -
Div Payout % - - - 43.78% - - 71.09% -
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 583,584 565,267 541,351 533,407 525,143 496,422 464,577 16.37%
NOSH 264,065 264,143 264,074 264,063 263,891 264,054 263,964 0.02%
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 16.50% 18.68% 16.73% 19.46% 19.04% 20.97% 19.53% -
ROE 2.90% 4.23% 3.94% 5.65% 5.46% 6.02% 6.39% -
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 38.92 48.44 48.31 58.69 57.08 53.99 57.63 -22.96%
EPS 6.42 9.05 6.06 11.42 10.87 11.32 11.25 -31.12%
DPS 0.00 0.00 0.00 5.00 0.00 0.00 8.00 -
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 23.36 29.08 28.99 35.22 34.23 32.40 34.57 -22.94%
EPS 3.85 5.43 4.85 6.85 6.52 6.79 6.75 -31.15%
DPS 0.00 0.00 0.00 3.00 0.00 0.00 4.80 -
NAPS 1.3263 1.2847 1.2303 1.2123 1.1935 1.1282 1.0559 16.36%
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 4.73 3.59 3.89 3.15 3.17 3.56 3.57 20.57%
P/EPS 28.66 19.23 23.28 16.20 16.65 16.96 18.30 34.74%
EY 3.49 5.20 4.30 6.17 6.01 5.90 5.46 -25.73%
DY 0.00 0.00 0.00 2.70 0.00 0.00 3.88 -
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 3.29 3.67 3.77 3.15 3.17 3.52 3.63 -6.32%
P/EPS 19.94 19.67 22.54 16.20 16.65 16.78 18.57 4.84%
EY 5.02 5.08 4.44 6.17 6.01 5.96 5.38 -4.50%
DY 0.00 0.00 0.00 2.70 0.00 0.00 3.83 -
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