[HUAYANG] YoY TTM Result on 30-Jun-2017 [#1]

Stock

[HUAYANG] HUA YANG BHD

Announcement Date

13-Jul-2017

Admission Sponsor

Sponsor

Financial Year

31-Mar-2018

Quarter

30-Jun-2017 [#1]

Profit Trend

QoQ- -36.73%

YoY- -62.96%

Quarter Report

1st Qtr ended 30.6.17 (BURSA).pdf

Latest QR

Upcoming QR

HUAYANG's Result

HUAYANG's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
TTM Result
Revenue	215,153	292,999	249,294	305,336	561,127	589,680	565,864	-14.87%
YoY %	-26.57%	17.53%	-18.35%	-45.59%	-4.84%	4.21%	-	-
Horiz. %	38.02%	51.78%	44.06%	53.96%	99.16%	104.21%	100.00%	-
PBT	-76,099	-8,459	12,207	51,206	136,766	161,063	128,290	-
YoY %	-799.62%	-169.30%	-76.16%	-62.56%	-15.09%	25.55%	-	-
Horiz. %	-59.32%	-6.59%	9.52%	39.91%	106.61%	125.55%	100.00%	-
Tax	-5,021	-9,747	-8,502	-12,656	-32,678	-44,547	-34,501	-27.45%
YoY %	48.49%	-14.64%	32.82%	61.27%	26.64%	-29.12%	-	-
Horiz. %	14.55%	28.25%	24.64%	36.68%	94.72%	129.12%	100.00%	-
NP	-81,120	-18,206	3,705	38,550	104,088	116,516	93,789	-
YoY %	-345.57%	-591.39%	-90.39%	-62.96%	-10.67%	24.23%	-	-
Horiz. %	-86.49%	-19.41%	3.95%	41.10%	110.98%	124.23%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-81,053	-17,796	3,705	38,550	104,070	116,516	93,789	-
YoY %	-355.46%	-580.32%	-90.39%	-62.96%	-10.68%	24.23%	-	-
Horiz. %	-86.42%	-18.97%	3.95%	41.10%	110.96%	124.23%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	-	69.65%	24.72%	23.89%	27.66%	26.89%	-
YoY %	-	-	181.76%	3.47%	-13.63%	2.86%	-	-
Horiz. %	-	-	259.02%	91.93%	88.84%	102.86%	100.00%	-
Total Cost	296,273	311,205	245,589	266,786	457,039	473,164	472,075	-7.46%
YoY %	-4.80%	26.72%	-7.95%	-41.63%	-3.41%	0.23%	-	-
Horiz. %	62.76%	65.92%	52.02%	56.51%	96.81%	100.23%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	478,720	587,839	594,880	598,400	528,287	496,422	411,791	2.53%
YoY %	-18.56%	-1.18%	-0.59%	13.27%	6.42%	20.55%	-	-
Horiz. %	116.25%	142.75%	144.46%	145.32%	128.29%	120.55%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Dividend
Div	-	-	-	14,080	13,203	34,315	31,693	-
YoY %	-	-	-	6.64%	-61.52%	8.27%	-	-
Horiz. %	-	-	-	44.43%	41.66%	108.27%	100.00%	-
Div Payout %	-	-	-	36.52%	12.69%	29.45%	33.79%	-
YoY %	-	-	-	187.79%	-56.91%	-12.84%	-	-
Horiz. %	-	-	-	108.08%	37.56%	87.16%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Equity
Net Worth	478,720	587,839	594,880	598,400	528,287	496,422	411,791	2.53%
YoY %	-18.56%	-1.18%	-0.59%	13.27%	6.42%	20.55%	-	-
Horiz. %	116.25%	142.75%	144.46%	145.32%	128.29%	120.55%	100.00%	-
NOSH	352,000	352,000	352,000	352,000	264,143	264,054	263,969	4.90%
YoY %	0.00%	0.00%	0.00%	33.26%	0.03%	0.03%	-	-
Horiz. %	133.35%	133.35%	133.35%	133.35%	100.07%	100.03%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Ratio Analysis
NP Margin	-37.70%	-6.21%	1.49%	12.63%	18.55%	19.76%	16.57%	-
YoY %	-507.09%	-516.78%	-88.20%	-31.91%	-6.12%	19.25%	-	-
Horiz. %	-227.52%	-37.48%	8.99%	76.22%	111.95%	119.25%	100.00%	-
ROE	-16.93%	-3.03%	0.62%	6.44%	19.70%	23.47%	22.78%	-
YoY %	-458.75%	-588.71%	-90.37%	-67.31%	-16.06%	3.03%	-	-
Horiz. %	-74.32%	-13.30%	2.72%	28.27%	86.48%	103.03%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Per Share
RPS	61.12	83.24	70.82	86.74	212.43	223.32	214.37	-18.85%
YoY %	-26.57%	17.54%	-18.35%	-59.17%	-4.88%	4.18%	-	-
Horiz. %	28.51%	38.83%	33.04%	40.46%	99.10%	104.18%	100.00%	-
EPS	-23.03	-5.06	1.05	10.95	39.40	44.13	35.53	-
YoY %	-355.14%	-581.90%	-90.41%	-72.21%	-10.72%	24.20%	-	-
Horiz. %	-64.82%	-14.24%	2.96%	30.82%	110.89%	124.20%	100.00%	-
DPS	0.00	0.00	0.00	4.00	5.00	13.00	12.01	-
YoY %	0.00%	0.00%	0.00%	-20.00%	-61.54%	8.24%	-	-
Horiz. %	0.00%	0.00%	0.00%	33.31%	41.63%	108.24%	100.00%	-
NAPS	1.36	1.67	1.69	1.70	2.00	1.88	1.56	-2.25%
YoY %	-18.56%	-1.18%	-0.59%	-15.00%	6.38%	20.51%	-	-
Horiz. %	87.18%	107.05%	108.33%	108.97%	128.21%	120.51%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Adjusted Per Share Value based on latest NOSH - 352,000
RPS	48.90	66.59	56.66	69.39	127.53	134.02	128.61	-14.87%
YoY %	-26.57%	17.53%	-18.35%	-45.59%	-4.84%	4.21%	-	-
Horiz. %	38.02%	51.78%	44.06%	53.95%	99.16%	104.21%	100.00%	-
EPS	-18.42	-4.04	0.84	8.76	23.65	26.48	21.32	-
YoY %	-355.94%	-580.95%	-90.41%	-62.96%	-10.69%	24.20%	-	-
Horiz. %	-86.40%	-18.95%	3.94%	41.09%	110.93%	124.20%	100.00%	-
DPS	0.00	0.00	0.00	3.20	3.00	7.80	7.20	-
YoY %	0.00%	0.00%	0.00%	6.67%	-61.54%	8.33%	-	-
Horiz. %	0.00%	0.00%	0.00%	44.44%	41.67%	108.33%	100.00%	-
NAPS	1.088	1.336	1.352	1.36	1.2007	1.1282	0.9359	2.53%
YoY %	-18.56%	-1.18%	-0.59%	13.27%	6.43%	20.55%	-	-
Horiz. %	116.25%	142.75%	144.46%	145.31%	128.29%	120.55%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/20	28/06/19	29/06/18	30/06/17	30/06/16	30/06/15	30/06/14	-
Price	0.27	0.40	0.46	1.05	1.74	1.92	2.25	-
P/RPS	0.44	0.48	0.65	1.21	0.82	0.86	1.05	-13.48%
YoY %	-8.33%	-26.15%	-46.28%	47.56%	-4.65%	-18.10%	-	-
Horiz. %	41.90%	45.71%	61.90%	115.24%	78.10%	81.90%	100.00%	-
P/EPS	-1.17	-7.91	43.70	9.59	4.42	4.35	6.33	-
YoY %	85.21%	-118.10%	355.68%	116.97%	1.61%	-31.28%	-	-
Horiz. %	-18.48%	-124.96%	690.36%	151.50%	69.83%	68.72%	100.00%	-
EY	-85.28	-12.64	2.29	10.43	22.64	22.98	15.79	-
YoY %	-574.68%	-651.97%	-78.04%	-53.93%	-1.48%	45.54%	-	-
Horiz. %	-540.09%	-80.05%	14.50%	66.05%	143.38%	145.54%	100.00%	-
DY	0.00	0.00	0.00	3.81	2.87	6.77	5.34	-
YoY %	0.00%	0.00%	0.00%	32.75%	-57.61%	26.78%	-	-
Horiz. %	0.00%	0.00%	0.00%	71.35%	53.75%	126.78%	100.00%	-
P/NAPS	0.20	0.24	0.27	0.62	0.87	1.02	1.44	-28.01%
YoY %	-16.67%	-11.11%	-56.45%	-28.74%	-14.71%	-29.17%	-	-
Horiz. %	13.89%	16.67%	18.75%	43.06%	60.42%	70.83%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Price Multiplier on Announcement Date
Date	18/08/20	17/07/19	18/07/18	13/07/17	20/07/16	13/07/15	16/07/14	-
Price	0.27	0.41	0.465	1.02	1.78	1.90	2.38	-
P/RPS	0.44	0.49	0.66	1.18	0.84	0.85	1.11	-14.27%
YoY %	-10.20%	-25.76%	-44.07%	40.48%	-1.18%	-23.42%	-	-
Horiz. %	39.64%	44.14%	59.46%	106.31%	75.68%	76.58%	100.00%	-
P/EPS	-1.17	-8.11	44.18	9.31	4.52	4.31	6.70	-
YoY %	85.57%	-118.36%	374.54%	105.97%	4.87%	-35.67%	-	-
Horiz. %	-17.46%	-121.04%	659.40%	138.96%	67.46%	64.33%	100.00%	-
EY	-85.28	-12.33	2.26	10.74	22.13	23.22	14.93	-
YoY %	-591.65%	-645.58%	-78.96%	-51.47%	-4.69%	55.53%	-	-
Horiz. %	-571.20%	-82.59%	15.14%	71.94%	148.23%	155.53%	100.00%	-
DY	0.00	0.00	0.00	3.92	2.81	6.84	5.04	-
YoY %	0.00%	0.00%	0.00%	39.50%	-58.92%	35.71%	-	-
Horiz. %	0.00%	0.00%	0.00%	77.78%	55.75%	135.71%	100.00%	-
P/NAPS	0.20	0.25	0.28	0.60	0.89	1.01	1.53	-28.73%
YoY %	-20.00%	-10.71%	-53.33%	-32.58%	-11.88%	-33.99%	-	-
Horiz. %	13.07%	16.34%	18.30%	39.22%	58.17%	66.01%	100.00%	-

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

Featured Posts

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos