[HUAYANG] YoY Cumulative Quarter Result on 30-Sep-2015 [#2]

Stock
[HUAYANG] HUA YANG BHD
Announcement Date
21-Oct-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
30-Sep-2015 [#2]
Profit Trend
QoQ- 95.97%
YoY- 17.33%
Quarter Report
Latest QR
Upcoming QR
HUAYANG's Result
HUAYANG's Financial Summary
View:
Show?
Cumulative Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 131,087 93,154 230,726 293,194 275,961 181,744 201,668 -6.92%
PBT 7,094 4,870 55,386 78,406 67,744 33,334 45,030 -26.49%
Tax -4,182 -2,568 -14,528 -19,830 -17,820 -8,687 -11,500 -15.50%
NP 2,912 2,302 40,858 58,576 49,924 24,647 33,530 -33.44%
-
NP to SH 2,912 2,302 40,858 58,576 49,924 24,647 33,530 -33.44%
-
Tax Rate 58.95% 52.73% 26.23% 25.29% 26.30% 26.06% 25.54% -
Total Cost 128,175 90,852 189,868 234,618 226,037 157,097 168,138 -4.42%
-
Net Worth 612,480 591,359 583,308 525,309 435,613 342,484 286,682 13.48%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div - 7,040 13,197 - - - - -
Div Payout % - 305.82% 32.30% - - - - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 612,480 591,359 583,308 525,309 435,613 342,484 286,682 13.48%
NOSH 352,000 352,000 263,940 263,974 264,008 197,967 147,774 15.55%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 2.22% 2.47% 17.71% 19.98% 18.09% 13.56% 16.63% -
ROE 0.48% 0.39% 7.00% 11.15% 11.46% 7.20% 11.70% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 37.24 26.46 87.42 111.07 104.53 91.80 136.47 -19.45%
EPS 0.83 0.65 15.48 22.19 18.91 12.45 22.69 -42.36%
DPS 0.00 2.00 5.00 0.00 0.00 0.00 0.00 -
NAPS 1.74 1.68 2.21 1.99 1.65 1.73 1.94 -1.79%
Adjusted Per Share Value based on latest NOSH - 263,891
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 29.79 21.17 52.44 66.64 62.72 41.31 45.83 -6.92%
EPS 0.66 0.52 9.29 13.31 11.35 5.60 7.62 -33.47%
DPS 0.00 1.60 3.00 0.00 0.00 0.00 0.00 -
NAPS 1.392 1.344 1.3257 1.1939 0.99 0.7784 0.6516 13.47%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.43 0.815 1.84 1.81 2.34 2.99 1.82 -
P/RPS 1.15 3.08 2.10 1.63 2.24 3.26 1.33 -2.39%
P/EPS 51.98 124.62 11.89 8.16 12.37 24.02 8.02 36.52%
EY 1.92 0.80 8.41 12.26 8.08 4.16 12.47 -26.77%
DY 0.00 2.45 2.72 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.49 0.83 0.91 1.42 1.73 0.94 -19.79%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 25/10/18 27/10/17 21/10/16 21/10/15 23/10/14 23/10/13 17/10/12 -
Price 0.39 0.83 1.28 1.81 2.30 2.27 1.61 -
P/RPS 1.05 3.14 1.46 1.63 2.20 2.47 1.18 -1.92%
P/EPS 47.14 126.92 8.27 8.16 12.16 18.23 7.10 37.07%
EY 2.12 0.79 12.09 12.26 8.22 5.48 14.09 -27.05%
DY 0.00 2.41 3.91 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.49 0.58 0.91 1.39 1.31 0.83 -19.84%

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