[HAILY] QoQ Annualized Quarter Result on 30-Jun-2021 [#2]

Stock
[HAILY] HAILY GROUP BERHAD
Announcement Date
25-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- -35.57%
YoY--%
Quarter Report
Latest QR
Upcoming QR
HAILY's Result
HAILY's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 165,468 124,066 119,242 143,790 173,180 166,132 0 -
PBT 8,824 9,084 6,090 10,002 14,880 14,503 0 -
Tax -2,356 -2,827 -2,022 -2,794 -3,692 -4,059 0 -
NP 6,468 6,257 4,068 7,208 11,188 10,444 0 -
-
NP to SH 6,468 6,257 4,068 7,208 11,188 10,444 0 -
-
Tax Rate 26.70% 31.12% 33.20% 27.93% 24.81% 27.99% - -
Total Cost 159,000 117,809 115,174 136,582 161,992 155,688 0 -
-
Net Worth 76,677 74,894 71,328 54,878 54,878 22,760 0 -
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div - 2,995 3,994 - - - - -
Div Payout % - 47.88% 98.19% - - - - -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 76,677 74,894 71,328 54,878 54,878 22,760 0 -
NOSH 178,320 178,320 178,320 148,320 148,320 65,031 0 -
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin 3.91% 5.04% 3.41% 5.01% 6.46% 6.29% 0.00% -
ROE 8.44% 8.35% 5.70% 13.13% 20.39% 45.89% 0.00% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 92.79 69.57 66.87 96.95 116.76 255.47 0.00 -
EPS 3.64 3.87 2.28 4.86 7.56 16.06 0.00 -
DPS 0.00 1.68 2.24 0.00 0.00 0.00 0.00 -
NAPS 0.43 0.42 0.40 0.37 0.37 0.35 0.00 -
Adjusted Per Share Value based on latest NOSH - 148,320
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 39.12 29.33 28.19 33.99 40.94 39.27 0.00 -
EPS 1.53 1.48 0.96 1.70 2.64 2.47 0.00 -
DPS 0.00 0.71 0.94 0.00 0.00 0.00 0.00 -
NAPS 0.1813 0.1771 0.1686 0.1297 0.1297 0.0538 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 - - - - -
Price 0.435 0.445 0.565 0.00 0.00 0.00 0.00 -
P/RPS 0.47 0.64 0.84 0.00 0.00 0.00 0.00 -
P/EPS 11.99 12.68 24.77 0.00 0.00 0.00 0.00 -
EY 8.34 7.89 4.04 0.00 0.00 0.00 0.00 -
DY 0.00 3.78 3.96 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 1.06 1.41 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 25/05/22 23/02/22 24/11/21 25/08/21 16/07/21 - - -
Price 0.415 0.46 0.515 0.54 0.00 0.00 0.00 -
P/RPS 0.45 0.66 0.77 0.56 0.00 0.00 0.00 -
P/EPS 11.44 13.11 22.58 11.11 0.00 0.00 0.00 -
EY 8.74 7.63 4.43 9.00 0.00 0.00 0.00 -
DY 0.00 3.65 4.35 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 1.10 1.29 1.46 0.00 0.00 0.00 -

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
Post a Comment