[HUAYANG] YoY Quarter 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- -29.08%
YoY- -40.9%
Quarter Report
Latest QR
Upcoming QR
HUAYANG's Result
HUAYANG's Financial Summary
View:
Show?
Quarter Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 67,995 64,545 45,215 102,765 150,620 139,491 101,245 -6.41%
PBT 2,935 3,664 2,062 23,163 38,221 35,171 16,690 -25.14%
Tax -1,959 -1,764 -1,478 -6,210 -9,536 -9,189 -4,362 -12.48%
NP 976 1,900 584 16,953 28,685 25,982 12,328 -34.45%
-
NP to SH 994 1,900 584 16,953 28,685 25,982 12,328 -34.25%
-
Tax Rate 66.75% 48.14% 71.68% 26.81% 24.95% 26.13% 26.14% -
Total Cost 67,019 62,645 44,631 85,812 121,935 113,509 88,917 -4.60%
-
Net Worth 566,720 612,480 591,359 583,584 525,143 435,673 342,334 8.76%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 566,720 612,480 591,359 583,584 525,143 435,673 342,334 8.76%
NOSH 352,000 352,000 352,000 264,065 263,891 264,044 197,881 10.07%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 1.44% 2.94% 1.29% 16.50% 19.04% 18.63% 12.18% -
ROE 0.18% 0.31% 0.10% 2.90% 5.46% 5.96% 3.60% -
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 19.32 18.34 12.85 38.92 57.08 52.83 51.16 -14.97%
EPS 0.28 0.54 0.17 6.42 10.87 9.84 6.23 -40.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.61 1.74 1.68 2.21 1.99 1.65 1.73 -1.19%
Adjusted Per Share Value based on latest NOSH - 264,065
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 15.45 14.67 10.28 23.36 34.23 31.70 23.01 -6.42%
EPS 0.23 0.43 0.13 3.85 6.52 5.91 2.80 -34.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.288 1.392 1.344 1.3263 1.1935 0.9902 0.778 8.76%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 0.325 0.43 0.815 1.84 1.81 2.34 2.99 -
P/RPS 1.68 2.35 6.34 4.73 3.17 4.43 5.84 -18.74%
P/EPS 115.09 79.66 491.23 28.66 16.65 23.78 47.99 15.68%
EY 0.87 1.26 0.20 3.49 6.01 4.21 2.08 -13.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.25 0.49 0.83 0.91 1.42 1.73 -30.19%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 23/10/19 25/10/18 27/10/17 21/10/16 21/10/15 23/10/14 23/10/13 -
Price 0.335 0.39 0.83 1.28 1.81 2.30 2.27 -
P/RPS 1.73 2.13 6.46 3.29 3.17 4.35 4.44 -14.53%
P/EPS 118.63 72.25 500.27 19.94 16.65 23.37 36.44 21.72%
EY 0.84 1.38 0.20 5.02 6.01 4.28 2.74 -17.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.22 0.49 0.58 0.91 1.39 1.31 -26.28%

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