[HUAYANG] YoY Annualized Quarter Result on 30-Sep-2019 [#2]

Announcement Date
23-Oct-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2020
Quarter
30-Sep-2019 [#2]
Profit Trend
QoQ- -36.56%
YoY- 61.16%
View:
Show?
Annualized Quarter Result
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Revenue 97,922 98,414 98,112 300,344 262,174 186,308 461,452 -22.75%
PBT 4,584 -11,508 19,648 19,856 14,188 9,740 110,772 -41.17%
Tax -3,526 -4,060 -40,742 -10,556 -8,364 -5,136 -29,056 -29.62%
NP 1,058 -15,568 -21,094 9,300 5,824 4,604 81,716 -51.52%
-
NP to SH 1,128 -15,512 -21,044 9,386 5,824 4,604 81,716 -51.00%
-
Tax Rate 76.92% - 207.36% 53.16% 58.95% 52.73% 26.23% -
Total Cost 96,864 113,982 119,206 291,044 256,350 181,704 379,736 -20.35%
-
Net Worth 436,480 432,960 478,720 566,720 612,480 591,359 583,308 -4.71%
Dividend
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Div - - - - - 14,080 26,394 -
Div Payout % - - - - - 305.82% 32.30% -
Equity
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Net Worth 436,480 432,960 478,720 566,720 612,480 591,359 583,308 -4.71%
NOSH 352,000 352,000 352,000 352,000 352,000 352,000 263,940 4.91%
Ratio Analysis
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
NP Margin 1.08% -15.82% -21.50% 3.10% 2.22% 2.47% 17.71% -
ROE 0.26% -3.58% -4.40% 1.66% 0.95% 0.78% 14.01% -
Per Share
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 27.82 27.96 27.87 85.33 74.48 52.93 174.83 -26.37%
EPS 0.32 -4.40 -5.98 2.66 1.66 1.30 30.96 -53.31%
DPS 0.00 0.00 0.00 0.00 0.00 4.00 10.00 -
NAPS 1.24 1.23 1.36 1.61 1.74 1.68 2.21 -9.17%
Adjusted Per Share Value based on latest NOSH - 352,000
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 22.26 22.37 22.30 68.26 59.59 42.34 104.88 -22.75%
EPS 0.26 -3.53 -4.78 2.13 1.32 1.05 18.57 -50.89%
DPS 0.00 0.00 0.00 0.00 0.00 3.20 6.00 -
NAPS 0.992 0.984 1.088 1.288 1.392 1.344 1.3257 -4.71%
Price Multiplier on Financial Quarter End Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 -
Price 0.18 0.275 0.24 0.325 0.43 0.815 1.84 -
P/RPS 0.65 0.98 0.86 0.38 0.58 1.54 1.05 -7.67%
P/EPS 56.17 -6.24 -4.01 12.19 25.99 62.31 5.94 45.39%
EY 1.78 -16.02 -24.91 8.20 3.85 1.60 16.83 -31.21%
DY 0.00 0.00 0.00 0.00 0.00 4.91 5.43 -
P/NAPS 0.15 0.22 0.18 0.20 0.25 0.49 0.83 -24.79%
Price Multiplier on Announcement Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 19/10/22 20/10/21 21/10/20 23/10/19 25/10/18 27/10/17 21/10/16 -
Price 0.175 0.29 0.225 0.335 0.39 0.83 1.28 -
P/RPS 0.63 1.04 0.81 0.39 0.52 1.57 0.73 -2.42%
P/EPS 54.61 -6.58 -3.76 12.56 23.57 63.46 4.13 53.74%
EY 1.83 -15.20 -26.57 7.96 4.24 1.58 24.19 -34.95%
DY 0.00 0.00 0.00 0.00 0.00 4.82 7.81 -
P/NAPS 0.14 0.24 0.17 0.21 0.22 0.49 0.58 -21.08%

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