[HUAYANG] QoQ TTM Result on 30-Sep-2016 [#2]

Stock

[HUAYANG] HUA YANG BHD

Announcement Date

21-Oct-2016

Admission Sponsor

Sponsor

Financial Year

31-Mar-2017

Quarter

30-Sep-2016 [#2]

Profit Trend

QoQ- -11.27%

YoY- -22.55%

Quarter Report

2nd Qtr ended 30 9 16 (BURSA).pdf

Latest QR

Upcoming QR

HUAYANG's Result

HUAYANG's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	CAGR
TTM Result
Revenue	305,336	385,358	432,251	513,272	561,127	575,740	600,284	-36.30%
YoY %	-20.77%	-10.85%	-15.79%	-8.53%	-2.54%	-4.09%	-	-
Horiz. %	50.87%	64.20%	72.01%	85.50%	93.48%	95.91%	100.00%	-
PBT	51,206	80,623	94,457	121,708	136,766	144,728	160,908	-53.42%
YoY %	-36.49%	-14.65%	-22.39%	-11.01%	-5.50%	-10.06%	-	-
Horiz. %	31.82%	50.11%	58.70%	75.64%	85.00%	89.94%	100.00%	-
Tax	-12,656	-19,694	-21,838	-29,352	-32,678	-34,654	-42,470	-55.41%
YoY %	35.74%	9.82%	25.60%	10.18%	5.70%	18.40%	-	-
Horiz. %	29.80%	46.37%	51.42%	69.11%	76.94%	81.60%	100.00%	-
NP	38,550	60,929	72,619	92,356	104,088	110,074	118,438	-52.71%
YoY %	-36.73%	-16.10%	-21.37%	-11.27%	-5.44%	-7.06%	-	-
Horiz. %	32.55%	51.44%	61.31%	77.98%	87.88%	92.94%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	38,550	60,929	72,601	92,338	104,070	110,056	118,438	-52.71%
YoY %	-36.73%	-16.08%	-21.37%	-11.27%	-5.44%	-7.08%	-	-
Horiz. %	32.55%	51.44%	61.30%	77.96%	87.87%	92.92%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.72%	24.43%	23.12%	24.12%	23.89%	23.94%	26.39%	-
YoY %	1.19%	5.67%	-4.15%	0.96%	-0.21%	-9.28%	-	-
Horiz. %	93.67%	92.57%	87.61%	91.40%	90.53%	90.72%	100.00%	-
Total Cost	266,786	324,429	359,632	420,916	457,039	465,666	481,846	-32.59%
YoY %	-17.77%	-9.79%	-14.56%	-7.90%	-1.85%	-3.36%	-	-
Horiz. %	55.37%	67.33%	74.64%	87.35%	94.85%	96.64%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	598,400	594,880	591,359	528,130	528,287	541,351	528,126	8.69%
YoY %	0.59%	0.60%	11.97%	-0.03%	-2.41%	2.50%	-	-
Horiz. %	113.31%	112.64%	111.97%	100.00%	100.03%	102.50%	100.00%	-

	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	CAGR
Dividend
Div	14,080	14,080	7,040	13,203	13,203	13,203	34,320	-44.81%
YoY %	0.00%	100.00%	-46.68%	0.00%	0.00%	-61.53%	-	-
Horiz. %	41.03%	41.03%	20.51%	38.47%	38.47%	38.47%	100.00%	-
Div Payout %	36.52%	23.11%	9.70%	14.30%	12.69%	12.00%	28.98%	-
YoY %	58.03%	138.25%	-32.17%	12.69%	5.75%	-58.59%	-	-
Horiz. %	126.02%	79.74%	33.47%	49.34%	43.79%	41.41%	100.00%	-

	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	CAGR
Equity
Net Worth	598,400	594,880	591,359	528,130	528,287	541,351	528,126	8.69%
YoY %	0.59%	0.60%	11.97%	-0.03%	-2.41%	2.50%	-	-
Horiz. %	113.31%	112.64%	111.97%	100.00%	100.03%	102.50%	100.00%	-
NOSH	352,000	352,000	352,000	264,065	264,143	264,074	264,063	21.14%
YoY %	0.00%	0.00%	33.30%	-0.03%	0.03%	0.00%	-	-
Horiz. %	133.30%	133.30%	133.30%	100.00%	100.03%	100.00%	100.00%	-

	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	CAGR
Ratio Analysis
NP Margin	12.63%	15.81%	16.80%	17.99%	18.55%	19.12%	19.73%	-
YoY %	-20.11%	-5.89%	-6.61%	-3.02%	-2.98%	-3.09%	-	-
Horiz. %	64.01%	80.13%	85.15%	91.18%	94.02%	96.91%	100.00%	-
ROE	6.44%	10.24%	12.28%	17.48%	19.70%	20.33%	22.43%	-
YoY %	-37.11%	-16.61%	-29.75%	-11.27%	-3.10%	-9.36%	-	-
Horiz. %	28.71%	45.65%	54.75%	77.93%	87.83%	90.64%	100.00%	-

	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	CAGR
Per Share
RPS	86.74	109.48	122.80	194.37	212.43	218.02	227.33	-47.42%
YoY %	-20.77%	-10.85%	-36.82%	-8.50%	-2.56%	-4.10%	-	-
Horiz. %	38.16%	48.16%	54.02%	85.50%	93.45%	95.90%	100.00%	-
EPS	10.95	17.31	20.63	34.97	39.40	41.68	44.85	-60.97%
YoY %	-36.74%	-16.09%	-41.01%	-11.24%	-5.47%	-7.07%	-	-
Horiz. %	24.41%	38.60%	46.00%	77.97%	87.85%	92.93%	100.00%	-
DPS	4.00	4.00	2.00	5.00	5.00	5.00	13.00	-54.45%
YoY %	0.00%	100.00%	-60.00%	0.00%	0.00%	-61.54%	-	-
Horiz. %	30.77%	30.77%	15.38%	38.46%	38.46%	38.46%	100.00%	-
NAPS	1.70	1.69	1.68	2.00	2.00	2.05	2.00	-10.27%
YoY %	0.59%	0.60%	-16.00%	0.00%	-2.44%	2.50%	-	-
Horiz. %	85.00%	84.50%	84.00%	100.00%	100.00%	102.50%	100.00%	-

	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	CAGR
Adjusted Per Share Value based on latest NOSH - 264,065
RPS	69.39	87.58	98.24	116.65	127.53	130.85	136.43	-36.30%
YoY %	-20.77%	-10.85%	-15.78%	-8.53%	-2.54%	-4.09%	-	-
Horiz. %	50.86%	64.19%	72.01%	85.50%	93.48%	95.91%	100.00%	-
EPS	8.76	13.85	16.50	20.99	23.65	25.01	26.92	-52.72%
YoY %	-36.75%	-16.06%	-21.39%	-11.25%	-5.44%	-7.10%	-	-
Horiz. %	32.54%	51.45%	61.29%	77.97%	87.85%	92.90%	100.00%	-
DPS	3.20	3.20	1.60	3.00	3.00	3.00	7.80	-44.81%
YoY %	0.00%	100.00%	-46.67%	0.00%	0.00%	-61.54%	-	-
Horiz. %	41.03%	41.03%	20.51%	38.46%	38.46%	38.46%	100.00%	-
NAPS	1.36	1.352	1.344	1.2003	1.2007	1.2303	1.2003	8.69%
YoY %	0.59%	0.60%	11.97%	-0.03%	-2.41%	2.50%	-	-
Horiz. %	113.31%	112.64%	111.97%	100.00%	100.03%	102.50%	100.00%	-

	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/17	31/03/17	30/12/16	30/09/16	30/06/16	31/03/16	31/12/15	-
Price	1.05	1.10	1.13	1.84	1.74	1.88	1.85	-
P/RPS	1.21	1.00	0.92	0.95	0.82	0.86	0.81	30.70%
YoY %	21.00%	8.70%	-3.16%	15.85%	-4.65%	6.17%	-	-
Horiz. %	149.38%	123.46%	113.58%	117.28%	101.23%	106.17%	100.00%	-
P/EPS	9.59	6.35	5.48	5.26	4.42	4.51	4.12	75.72%
YoY %	51.02%	15.88%	4.18%	19.00%	-2.00%	9.47%	-	-
Horiz. %	232.77%	154.13%	133.01%	127.67%	107.28%	109.47%	100.00%	-
EY	10.43	15.74	18.25	19.00	22.64	22.17	24.24	-43.03%
YoY %	-33.74%	-13.75%	-3.95%	-16.08%	2.12%	-8.54%	-	-
Horiz. %	43.03%	64.93%	75.29%	78.38%	93.40%	91.46%	100.00%	-
DY	3.81	3.64	1.77	2.72	2.87	2.66	7.03	-33.55%
YoY %	4.67%	105.65%	-34.93%	-5.23%	7.89%	-62.16%	-	-
Horiz. %	54.20%	51.78%	25.18%	38.69%	40.83%	37.84%	100.00%	-
P/NAPS	0.62	0.65	0.67	0.92	0.87	0.92	0.93	-23.70%
YoY %	-4.62%	-2.99%	-27.17%	5.75%	-5.43%	-1.08%	-	-
Horiz. %	66.67%	69.89%	72.04%	98.92%	93.55%	98.92%	100.00%	-

	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	CAGR
Price Multiplier on Announcement Date
Date	13/07/17	17/05/17	17/01/17	21/10/16	20/07/16	18/05/16	20/01/16	-
Price	1.02	1.07	1.08	1.28	1.78	1.82	1.85	-
P/RPS	1.18	0.98	0.88	0.66	0.84	0.83	0.81	28.53%
YoY %	20.41%	11.36%	33.33%	-21.43%	1.20%	2.47%	-	-
Horiz. %	145.68%	120.99%	108.64%	81.48%	103.70%	102.47%	100.00%	-
P/EPS	9.31	6.18	5.24	3.66	4.52	4.37	4.12	72.28%
YoY %	50.65%	17.94%	43.17%	-19.03%	3.43%	6.07%	-	-
Horiz. %	225.97%	150.00%	127.18%	88.83%	109.71%	106.07%	100.00%	-
EY	10.74	16.18	19.10	27.32	22.13	22.90	24.24	-41.91%
YoY %	-33.62%	-15.29%	-30.09%	23.45%	-3.36%	-5.53%	-	-
Horiz. %	44.31%	66.75%	78.80%	112.71%	91.30%	94.47%	100.00%	-
DY	3.92	3.74	1.85	3.91	2.81	2.75	7.03	-32.27%
YoY %	4.81%	102.16%	-52.69%	39.15%	2.18%	-60.88%	-	-
Horiz. %	55.76%	53.20%	26.32%	55.62%	39.97%	39.12%	100.00%	-
P/NAPS	0.60	0.63	0.64	0.64	0.89	0.89	0.93	-25.35%
YoY %	-4.76%	-1.56%	0.00%	-28.09%	0.00%	-4.30%	-	-
Horiz. %	64.52%	67.74%	68.82%	68.82%	95.70%	95.70%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos