[HUAYANG] QoQ Cumulative Quarter Result on 31-Mar-2022 [#4]

Stock
[HUAYANG] HUA YANG BHD
Announcement Date
25-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
31-Mar-2022 [#4]
Profit Trend
QoQ- 109.04%
YoY- 102.97%
Quarter Report
Latest QR
Upcoming QR
HUAYANG's Result
HUAYANG's Financial Summary
View:
Show?
Cumulative Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 78,799 48,961 23,419 120,188 79,380 49,207 33,111 77.96%
PBT 3,726 2,292 1,360 7,697 -11,868 -5,754 1,430 89.02%
Tax -2,444 -1,763 -1,150 -6,274 -4,944 -2,030 -550 169.55%
NP 1,282 529 210 1,423 -16,812 -7,784 880 28.42%
-
NP to SH 1,333 564 227 1,516 -16,763 -7,756 889 30.90%
-
Tax Rate 65.59% 76.92% 84.56% 81.51% - - 38.46% -
Total Cost 77,517 48,432 23,209 118,765 96,192 56,991 32,231 79.22%
-
Net Worth 392,533 436,480 436,480 429,440 422,400 432,960 443,519 -7.79%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 392,533 436,480 436,480 429,440 422,400 432,960 443,519 -7.79%
NOSH 440,000 352,000 352,000 352,000 352,000 352,000 352,000 15.99%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 1.63% 1.08% 0.90% 1.18% -21.18% -15.82% 2.66% -
ROE 0.34% 0.13% 0.05% 0.35% -3.97% -1.79% 0.20% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 20.28 13.91 6.65 34.14 22.55 13.98 9.41 66.61%
EPS 0.34 0.16 0.06 0.43 -4.76 -2.20 0.25 22.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.01 1.24 1.24 1.22 1.20 1.23 1.26 -13.67%
Adjusted Per Share Value based on latest NOSH - 352,000
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 17.91 11.13 5.32 27.32 18.04 11.18 7.53 77.90%
EPS 0.30 0.13 0.05 0.34 -3.81 -1.76 0.20 30.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8921 0.992 0.992 0.976 0.96 0.984 1.008 -7.79%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 0.17 0.18 0.20 0.25 0.265 0.275 0.27 -
P/RPS 0.84 1.29 3.01 0.73 1.18 1.97 2.87 -55.81%
P/EPS 49.56 112.34 310.13 58.05 -5.56 -12.48 106.91 -40.01%
EY 2.02 0.89 0.32 1.72 -17.97 -8.01 0.94 66.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.17 0.15 0.16 0.20 0.22 0.22 0.21 -13.10%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 18/01/23 19/10/22 20/07/22 25/05/22 19/01/22 20/10/21 19/08/21 -
Price 0.16 0.175 0.205 0.245 0.26 0.29 0.30 -
P/RPS 0.79 1.26 3.08 0.72 1.15 2.07 3.19 -60.46%
P/EPS 46.65 109.22 317.89 56.89 -5.46 -13.16 118.79 -46.28%
EY 2.14 0.92 0.31 1.76 -18.32 -7.60 0.84 86.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.16 0.14 0.17 0.20 0.22 0.24 0.24 -23.62%

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