[HUAYANG] YoY Annualized Quarter Result on 31-Mar-2018 [#4]

Stock
[HUAYANG] HUA YANG BHD
Announcement Date
22-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
31-Mar-2018 [#4]
Profit Trend
QoQ- 145.97%
YoY- -92.76%
Quarter Report
Latest QR
Upcoming QR
HUAYANG's Result
HUAYANG's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 159,878 280,720 277,364 230,691 385,358 575,740 583,576 -19.39%
PBT -47,933 -64,408 -12,022 11,585 80,623 144,728 153,451 -
Tax -3,112 -8,168 -8,846 -7,174 -19,694 -34,654 -42,884 -35.39%
NP -51,045 -72,576 -20,868 4,411 60,929 110,074 110,567 -
-
NP to SH -50,963 -72,495 -20,483 4,411 60,929 110,074 110,567 -
-
Tax Rate - - - 61.92% 24.43% 23.94% 27.95% -
Total Cost 210,923 353,296 298,232 226,280 324,429 465,666 473,009 -12.58%
-
Net Worth 440,000 489,279 587,839 591,359 594,880 541,237 464,613 -0.90%
Dividend
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Div - - - 7,040 14,080 13,200 34,318 -
Div Payout % - - - 159.60% 23.11% 11.99% 31.04% -
Equity
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 440,000 489,279 587,839 591,359 594,880 541,237 464,613 -0.90%
NOSH 352,000 352,000 352,000 352,000 352,000 264,018 263,985 4.90%
Ratio Analysis
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin -31.93% -25.85% -7.52% 1.91% 15.81% 19.12% 18.95% -
ROE -11.58% -14.82% -3.48% 0.75% 10.24% 20.34% 23.80% -
Per Share
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 45.42 79.75 78.80 65.54 109.48 218.07 221.06 -23.16%
EPS -14.48 -20.60 -5.82 1.25 17.31 31.27 41.88 -
DPS 0.00 0.00 0.00 2.00 4.00 5.00 13.00 -
NAPS 1.25 1.39 1.67 1.68 1.69 2.05 1.76 -5.53%
Adjusted Per Share Value based on latest NOSH - 352,000
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 36.34 63.80 63.04 52.43 87.58 130.85 132.63 -19.39%
EPS -11.58 -16.48 -4.66 1.00 13.85 25.02 25.13 -
DPS 0.00 0.00 0.00 1.60 3.20 3.00 7.80 -
NAPS 1.00 1.112 1.336 1.344 1.352 1.2301 1.0559 -0.90%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 -
Price 0.345 0.205 0.385 0.495 1.10 1.88 2.06 -
P/RPS 0.76 0.26 0.49 0.76 1.00 0.86 0.93 -3.30%
P/EPS -2.38 -1.00 -6.62 39.50 6.35 4.51 4.92 -
EY -41.97 -100.46 -15.11 2.53 15.74 22.18 20.33 -
DY 0.00 0.00 0.00 4.04 3.64 2.66 6.31 -
P/NAPS 0.28 0.15 0.23 0.29 0.65 0.92 1.17 -21.18%
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 25/05/21 23/07/20 31/05/19 22/05/18 17/05/17 18/05/16 22/05/15 -
Price 0.285 0.26 0.305 0.45 1.07 1.82 2.09 -
P/RPS 0.63 0.33 0.39 0.69 0.98 0.83 0.95 -6.61%
P/EPS -1.97 -1.26 -5.24 35.91 6.18 4.37 4.99 -
EY -50.80 -79.21 -19.08 2.78 16.18 22.91 20.04 -
DY 0.00 0.00 0.00 4.44 3.74 2.75 6.22 -
P/NAPS 0.23 0.19 0.18 0.27 0.63 0.89 1.19 -23.94%

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