[HUAYANG] QoQ Annualized Quarter Result on 31-Mar-2021 [#4]

Stock
[HUAYANG] HUA YANG BHD
Announcement Date
25-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
31-Mar-2021 [#4]
Profit Trend
QoQ- -1080.56%
YoY- 29.7%
Quarter Report
Latest QR
Upcoming QR
HUAYANG's Result
HUAYANG's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 105,840 98,414 132,444 159,878 110,608 98,112 66,440 36.28%
PBT -15,824 -11,508 5,720 -47,933 4,586 19,648 -18,792 -10.80%
Tax -6,592 -4,060 -2,200 -3,112 524 -40,742 -688 349.26%
NP -22,416 -15,568 3,520 -51,045 5,110 -21,094 -19,480 9.78%
-
NP to SH -22,350 -15,512 3,556 -50,963 5,197 -21,044 -19,436 9.73%
-
Tax Rate - - 38.46% - -11.43% 207.36% - -
Total Cost 128,256 113,982 128,924 210,923 105,497 119,206 85,920 30.51%
-
Net Worth 422,400 432,960 443,519 440,000 492,799 478,720 478,720 -7.98%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 422,400 432,960 443,519 440,000 492,799 478,720 478,720 -7.98%
NOSH 352,000 352,000 352,000 352,000 352,000 352,000 352,000 0.00%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin -21.18% -15.82% 2.66% -31.93% 4.62% -21.50% -29.32% -
ROE -5.29% -3.58% 0.80% -11.58% 1.05% -4.40% -4.06% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 30.07 27.96 37.63 45.42 31.42 27.87 18.88 36.26%
EPS -6.35 -4.40 1.00 -14.48 1.48 -5.98 -5.52 9.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.20 1.23 1.26 1.25 1.40 1.36 1.36 -7.98%
Adjusted Per Share Value based on latest NOSH - 352,000
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 24.05 22.37 30.10 36.34 25.14 22.30 15.10 36.26%
EPS -5.08 -3.53 0.81 -11.58 1.18 -4.78 -4.42 9.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.96 0.984 1.008 1.00 1.12 1.088 1.088 -7.98%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 0.265 0.275 0.27 0.345 0.28 0.24 0.27 -
P/RPS 0.88 0.98 0.72 0.76 0.89 0.86 1.43 -27.58%
P/EPS -4.17 -6.24 26.73 -2.38 18.96 -4.01 -4.89 -10.04%
EY -23.96 -16.02 3.74 -41.97 5.27 -24.91 -20.45 11.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.22 0.21 0.28 0.20 0.18 0.20 6.54%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 19/01/22 20/10/21 19/08/21 25/05/21 20/01/21 21/10/20 18/08/20 -
Price 0.26 0.29 0.30 0.285 0.25 0.225 0.27 -
P/RPS 0.86 1.04 0.80 0.63 0.80 0.81 1.43 -28.68%
P/EPS -4.09 -6.58 29.70 -1.97 16.93 -3.76 -4.89 -11.19%
EY -24.42 -15.20 3.37 -50.80 5.91 -26.57 -20.45 12.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.24 0.24 0.23 0.18 0.17 0.20 6.54%

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