[HUAYANG] YoY Annualized Quarter Result on 30-Jun-2014 [#1]

Stock
[HUAYANG] HUA YANG BHD
Announcement Date
16-Jul-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
30-Jun-2014 [#1]
Profit Trend
QoQ- 16.55%
YoY- 94.35%
Quarter Report
Latest QR
Upcoming QR
HUAYANG's Result
HUAYANG's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 191,756 511,844 570,296 545,880 321,996 391,856 247,004 -4.12%
PBT 11,224 128,892 160,740 130,292 66,576 89,600 61,036 -24.57%
Tax -4,360 -33,272 -41,176 -34,524 -17,300 -23,720 -14,988 -18.58%
NP 6,864 95,620 119,564 95,768 49,276 65,880 46,048 -27.16%
-
NP to SH 6,864 95,620 119,564 95,768 49,276 65,880 45,920 -27.12%
-
Tax Rate 38.85% 25.81% 25.62% 26.50% 25.99% 26.47% 24.56% -
Total Cost 184,892 416,224 450,732 450,112 272,720 325,976 200,956 -1.37%
-
Net Worth 598,400 565,267 496,422 411,791 346,595 283,618 232,191 17.07%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 598,400 565,267 496,422 411,791 346,595 283,618 232,191 17.07%
NOSH 352,000 264,143 264,054 263,969 198,054 143,968 107,996 21.74%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 3.58% 18.68% 20.97% 17.54% 15.30% 16.81% 18.64% -
ROE 1.15% 16.92% 24.09% 23.26% 14.22% 23.23% 19.78% -
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 54.48 193.77 215.98 206.80 162.58 272.18 228.72 -21.25%
EPS 1.96 36.20 45.28 36.28 24.88 45.76 42.52 -40.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.70 2.14 1.88 1.56 1.75 1.97 2.15 -3.83%
Adjusted Per Share Value based on latest NOSH - 263,969
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 43.58 116.33 129.61 124.06 73.18 89.06 56.14 -4.12%
EPS 1.56 21.73 27.17 21.77 11.20 14.97 10.44 -27.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.36 1.2847 1.1282 0.9359 0.7877 0.6446 0.5277 17.07%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 1.05 1.74 1.92 2.25 2.79 1.70 1.19 -
P/RPS 1.93 0.90 0.89 1.09 1.72 0.62 0.52 24.40%
P/EPS 53.85 4.81 4.24 6.20 11.21 3.72 2.80 63.60%
EY 1.86 20.80 23.58 16.12 8.92 26.92 35.73 -38.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.81 1.02 1.44 1.59 0.86 0.55 2.01%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 13/07/17 20/07/16 13/07/15 16/07/14 17/07/13 18/07/12 14/07/11 -
Price 1.02 1.78 1.90 2.38 3.17 1.97 1.32 -
P/RPS 1.87 0.92 0.88 1.15 1.95 0.72 0.58 21.52%
P/EPS 52.31 4.92 4.20 6.56 12.74 4.31 3.10 60.08%
EY 1.91 20.34 23.83 15.24 7.85 23.23 32.21 -37.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.83 1.01 1.53 1.81 1.00 0.61 -0.27%

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