[HAILY] QoQ Cumulative Quarter Result on 31-Dec-2022 [#4]

Stock
[HAILY] HAILY GROUP BERHAD
Announcement Date
27-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Dec-2022 [#4]
Profit Trend
QoQ- 59.57%
YoY- 5.48%
Quarter Report
Latest QR
Upcoming QR
HAILY's Result
HAILY's Financial Summary
View:
Show?
Cumulative Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 220,638 137,151 68,013 196,255 136,971 87,061 41,367 204.95%
PBT 6,824 4,281 2,711 9,135 5,891 3,864 2,206 112.15%
Tax -2,047 -1,555 -856 -2,535 -1,755 -1,077 -589 129.26%
NP 4,777 2,726 1,855 6,600 4,136 2,787 1,617 105.75%
-
NP to SH 4,777 2,726 1,855 6,600 4,136 2,787 1,617 105.75%
-
Tax Rate 30.00% 36.32% 31.58% 27.75% 29.79% 27.87% 26.70% -
Total Cost 215,861 134,425 66,158 189,655 132,835 84,274 39,750 208.63%
-
Net Worth 83,810 82,027 82,027 80,244 78,461 78,461 76,677 6.10%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div 998 - - 1,997 998 - - -
Div Payout % 20.90% - - 30.26% 24.14% - - -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 83,810 82,027 82,027 80,244 78,461 78,461 76,677 6.10%
NOSH 178,320 178,320 178,320 178,320 178,320 178,320 178,320 0.00%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 2.17% 1.99% 2.73% 3.36% 3.02% 3.20% 3.91% -
ROE 5.70% 3.32% 2.26% 8.22% 5.27% 3.55% 2.11% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 123.73 76.91 38.14 110.06 76.81 48.82 23.20 204.94%
EPS 2.68 1.53 1.04 3.70 2.32 1.56 0.91 105.32%
DPS 0.56 0.00 0.00 1.12 0.56 0.00 0.00 -
NAPS 0.47 0.46 0.46 0.45 0.44 0.44 0.43 6.10%
Adjusted Per Share Value based on latest NOSH - 178,320
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 123.73 76.91 38.14 110.06 76.81 48.82 23.20 204.94%
EPS 2.68 1.53 1.04 3.70 2.32 1.56 0.91 105.32%
DPS 0.56 0.00 0.00 1.12 0.56 0.00 0.00 -
NAPS 0.47 0.46 0.46 0.45 0.44 0.44 0.43 6.10%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 0.405 0.36 0.38 0.395 0.34 0.365 0.435 -
P/RPS 0.33 0.47 1.00 0.36 0.44 0.75 1.88 -68.61%
P/EPS 15.12 23.55 36.53 10.67 14.66 23.35 47.97 -53.65%
EY 6.61 4.25 2.74 9.37 6.82 4.28 2.08 115.99%
DY 1.38 0.00 0.00 2.84 1.65 0.00 0.00 -
P/NAPS 0.86 0.78 0.83 0.88 0.77 0.83 1.01 -10.15%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 27/11/23 24/08/23 24/05/23 27/02/23 17/11/22 24/08/22 25/05/22 -
Price 0.40 0.40 0.375 0.42 0.33 0.385 0.415 -
P/RPS 0.32 0.52 0.98 0.38 0.43 0.79 1.79 -68.23%
P/EPS 14.93 26.17 36.05 11.35 14.23 24.63 45.77 -52.58%
EY 6.70 3.82 2.77 8.81 7.03 4.06 2.19 110.60%
DY 1.40 0.00 0.00 2.67 1.70 0.00 0.00 -
P/NAPS 0.85 0.87 0.82 0.93 0.75 0.88 0.97 -8.42%

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