[HUAYANG] YoY TTM Result on 31-Mar-2015 [#4]

Stock
[HUAYANG] HUA YANG BHD
Announcement Date
22-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
31-Mar-2015 [#4]
Profit Trend
QoQ- -6.83%
YoY- 34.57%
Quarter Report
Latest QR
Upcoming QR
HUAYANG's Result
HUAYANG's Financial Summary
View:
Show?
TTM Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 230,691 385,358 575,740 583,576 509,893 408,670 306,412 -4.61%
PBT 11,583 80,623 144,728 153,451 112,361 95,305 72,503 -26.32%
Tax -7,174 -19,694 -34,654 -42,884 -30,195 -24,833 -19,068 -15.02%
NP 4,409 60,929 110,074 110,567 82,166 70,472 53,435 -34.00%
-
NP to SH 4,409 60,929 110,056 110,567 82,166 70,472 52,953 -33.90%
-
Tax Rate 61.94% 24.43% 23.94% 27.95% 26.87% 26.06% 26.30% -
Total Cost 226,282 324,429 465,666 473,009 427,727 338,198 252,977 -1.84%
-
Net Worth 591,359 594,880 541,351 464,577 388,215 334,616 144,004 26.53%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div - 14,080 13,203 34,315 31,693 26,232 21,600 -
Div Payout % - 23.11% 12.00% 31.04% 38.57% 37.22% 40.79% -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 591,359 594,880 541,351 464,577 388,215 334,616 144,004 26.53%
NOSH 352,000 352,000 264,074 263,964 264,092 197,997 144,004 16.05%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 1.91% 15.81% 19.12% 18.95% 16.11% 17.24% 17.44% -
ROE 0.75% 10.24% 20.33% 23.80% 21.17% 21.06% 36.77% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 65.54 109.48 218.02 221.08 193.07 206.40 212.78 -17.81%
EPS 1.25 17.31 41.68 41.89 31.11 35.59 36.77 -43.06%
DPS 0.00 4.00 5.00 13.00 12.00 13.25 15.00 -
NAPS 1.68 1.69 2.05 1.76 1.47 1.69 1.00 9.02%
Adjusted Per Share Value based on latest NOSH - 263,964
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 52.43 87.58 130.85 132.63 115.88 92.88 69.64 -4.61%
EPS 1.00 13.85 25.01 25.13 18.67 16.02 12.03 -33.92%
DPS 0.00 3.20 3.00 7.80 7.20 5.96 4.91 -
NAPS 1.344 1.352 1.2303 1.0559 0.8823 0.7605 0.3273 26.53%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 0.495 1.10 1.88 2.06 1.78 1.81 1.45 -
P/RPS 0.76 1.00 0.86 0.93 0.92 0.88 0.68 1.87%
P/EPS 39.52 6.35 4.51 4.92 5.72 5.09 3.94 46.82%
EY 2.53 15.74 22.17 20.33 17.48 19.66 25.36 -31.88%
DY 0.00 3.64 2.66 6.31 6.74 7.32 10.34 -
P/NAPS 0.29 0.65 0.92 1.17 1.21 1.07 1.45 -23.51%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 22/05/18 17/05/17 18/05/16 22/05/15 21/05/14 22/05/13 23/05/12 -
Price 0.45 1.07 1.82 2.09 1.82 2.94 1.53 -
P/RPS 0.69 0.98 0.83 0.95 0.94 1.42 0.72 -0.70%
P/EPS 35.93 6.18 4.37 4.99 5.85 8.26 4.16 43.21%
EY 2.78 16.18 22.90 20.04 17.09 12.11 24.03 -30.18%
DY 0.00 3.74 2.75 6.22 6.59 4.51 9.80 -
P/NAPS 0.27 0.63 0.89 1.19 1.24 1.74 1.53 -25.09%

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