[HUAYANG] QoQ Quarter Result on 31-Dec-2017 [#3]

Stock
[HUAYANG] HUA YANG BHD
Announcement Date
24-Jan-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
31-Dec-2017 [#3]
Profit Trend
QoQ- -263.87%
YoY- -109.19%
Quarter Report
Latest QR
Upcoming QR
HUAYANG's Result
HUAYANG's Financial Summary
View:
Show?
Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 64,545 66,542 86,740 50,797 45,215 47,939 80,678 -13.80%
PBT 3,664 3,430 5,522 1,193 2,062 2,806 12,487 -55.81%
Tax -1,764 -2,418 -2,456 -2,150 -1,478 -1,090 -2,835 -27.09%
NP 1,900 1,012 3,066 -957 584 1,716 9,652 -66.12%
-
NP to SH 1,900 1,012 3,066 -957 584 1,716 9,652 -66.12%
-
Tax Rate 48.14% 70.50% 44.48% 180.22% 71.68% 38.85% 22.70% -
Total Cost 62,645 65,530 83,674 51,754 44,631 46,223 71,026 -8.02%
-
Net Worth 612,480 594,880 591,359 591,359 591,359 598,400 594,880 1.96%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - - - - - - 7,040 -
Div Payout % - - - - - - 72.94% -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 612,480 594,880 591,359 591,359 591,359 598,400 594,880 1.96%
NOSH 352,000 352,000 352,000 352,000 352,000 352,000 352,000 0.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 2.94% 1.52% 3.53% -1.88% 1.29% 3.58% 11.96% -
ROE 0.31% 0.17% 0.52% -0.16% 0.10% 0.29% 1.62% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 18.34 18.90 24.64 14.43 12.85 13.62 22.92 -13.79%
EPS 0.54 0.29 0.87 -0.27 0.17 0.49 2.74 -66.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.00 -
NAPS 1.74 1.69 1.68 1.68 1.68 1.70 1.69 1.96%
Adjusted Per Share Value based on latest NOSH - 352,000
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 14.67 15.12 19.71 11.54 10.28 10.90 18.34 -13.81%
EPS 0.43 0.23 0.70 -0.22 0.13 0.39 2.19 -66.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.60 -
NAPS 1.392 1.352 1.344 1.344 1.344 1.36 1.352 1.96%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.43 0.46 0.495 0.61 0.815 1.05 1.10 -
P/RPS 2.35 2.43 2.01 4.23 6.34 7.71 4.80 -37.85%
P/EPS 79.66 160.00 56.83 -224.37 491.23 215.38 40.12 57.90%
EY 1.26 0.63 1.76 -0.45 0.20 0.46 2.49 -36.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.82 -
P/NAPS 0.25 0.27 0.29 0.36 0.49 0.62 0.65 -47.08%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 25/10/18 18/07/18 22/05/18 24/01/18 27/10/17 13/07/17 17/05/17 -
Price 0.39 0.465 0.45 0.625 0.83 1.02 1.07 -
P/RPS 2.13 2.46 1.83 4.33 6.46 7.49 4.67 -40.71%
P/EPS 72.25 161.74 51.66 -229.89 500.27 209.23 39.02 50.73%
EY 1.38 0.62 1.94 -0.44 0.20 0.48 2.56 -33.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.87 -
P/NAPS 0.22 0.28 0.27 0.37 0.49 0.60 0.63 -50.37%

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