[HUAYANG] QoQ Annualized Quarter Result on 31-Dec-2021 [#3]

Stock
[HUAYANG] HUA YANG BHD
Announcement Date
19-Jan-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
31-Dec-2021 [#3]
Profit Trend
QoQ- -44.09%
YoY- -530.04%
Quarter Report
Latest QR
Upcoming QR
HUAYANG's Result
HUAYANG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 97,922 93,676 120,188 105,840 98,414 132,444 159,878 -27.85%
PBT 4,584 5,440 7,697 -15,824 -11,508 5,720 -47,933 -
Tax -3,526 -4,600 -6,274 -6,592 -4,060 -2,200 -3,112 8.67%
NP 1,058 840 1,423 -22,416 -15,568 3,520 -51,045 -
-
NP to SH 1,128 908 1,516 -22,350 -15,512 3,556 -50,963 -
-
Tax Rate 76.92% 84.56% 81.51% - - 38.46% - -
Total Cost 96,864 92,836 118,765 128,256 113,982 128,924 210,923 -40.44%
-
Net Worth 436,480 436,480 429,440 422,400 432,960 443,519 440,000 -0.53%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 436,480 436,480 429,440 422,400 432,960 443,519 440,000 -0.53%
NOSH 352,000 352,000 352,000 352,000 352,000 352,000 352,000 0.00%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 1.08% 0.90% 1.18% -21.18% -15.82% 2.66% -31.93% -
ROE 0.26% 0.21% 0.35% -5.29% -3.58% 0.80% -11.58% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 27.82 26.61 34.14 30.07 27.96 37.63 45.42 -27.85%
EPS 0.32 0.24 0.43 -6.35 -4.40 1.00 -14.48 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.24 1.24 1.22 1.20 1.23 1.26 1.25 -0.53%
Adjusted Per Share Value based on latest NOSH - 352,000
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 22.26 21.29 27.32 24.05 22.37 30.10 36.34 -27.85%
EPS 0.26 0.21 0.34 -5.08 -3.53 0.81 -11.58 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.992 0.992 0.976 0.96 0.984 1.008 1.00 -0.53%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.18 0.20 0.25 0.265 0.275 0.27 0.345 -
P/RPS 0.65 0.75 0.73 0.88 0.98 0.72 0.76 -9.88%
P/EPS 56.17 77.53 58.05 -4.17 -6.24 26.73 -2.38 -
EY 1.78 1.29 1.72 -23.96 -16.02 3.74 -41.97 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.15 0.16 0.20 0.22 0.22 0.21 0.28 -34.01%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 19/10/22 20/07/22 25/05/22 19/01/22 20/10/21 19/08/21 25/05/21 -
Price 0.175 0.205 0.245 0.26 0.29 0.30 0.285 -
P/RPS 0.63 0.77 0.72 0.86 1.04 0.80 0.63 0.00%
P/EPS 54.61 79.47 56.89 -4.09 -6.58 29.70 -1.97 -
EY 1.83 1.26 1.76 -24.42 -15.20 3.37 -50.80 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.14 0.17 0.20 0.22 0.24 0.24 0.23 -28.15%

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