[HAILY] QoQ Quarter Result on 31-Mar-2022 [#1]

Stock
[HAILY] HAILY GROUP BERHAD
Announcement Date
25-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- -49.55%
YoY- -42.19%
Quarter Report
Latest QR
Upcoming QR
HAILY's Result
HAILY's Financial Summary
View:
Show?
Quarter Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 59,284 49,910 45,694 41,367 34,635 17,537 28,600 62.35%
PBT 3,244 2,027 1,658 2,206 4,516 -433 1,281 85.47%
Tax -780 -678 -488 -589 -1,311 -120 -474 39.25%
NP 2,464 1,349 1,170 1,617 3,205 -553 807 110.03%
-
NP to SH 2,464 1,349 1,170 1,617 3,205 -553 807 110.03%
-
Tax Rate 24.04% 33.45% 29.43% 26.70% 29.03% - 37.00% -
Total Cost 56,820 48,561 44,524 39,750 31,430 18,090 27,793 60.87%
-
Net Worth 80,244 78,461 78,461 76,677 74,894 71,328 54,878 28.73%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div 998 998 - - - 2,995 - -
Div Payout % 40.53% 74.02% - - - 0.00% - -
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 80,244 78,461 78,461 76,677 74,894 71,328 54,878 28.73%
NOSH 178,320 178,320 178,320 178,320 178,320 178,320 148,320 13.02%
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 4.16% 2.70% 2.56% 3.91% 9.25% -3.15% 2.82% -
ROE 3.07% 1.72% 1.49% 2.11% 4.28% -0.78% 1.47% -
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 33.25 27.99 25.62 23.20 19.42 9.83 19.28 43.66%
EPS 1.38 0.76 0.66 0.91 1.80 -0.31 0.54 86.60%
DPS 0.56 0.56 0.00 0.00 0.00 1.68 0.00 -
NAPS 0.45 0.44 0.44 0.43 0.42 0.40 0.37 13.89%
Adjusted Per Share Value based on latest NOSH - 178,320
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 30.22 25.44 23.30 21.09 17.66 8.94 14.58 62.34%
EPS 1.26 0.69 0.60 0.82 1.63 -0.28 0.41 110.94%
DPS 0.51 0.51 0.00 0.00 0.00 1.53 0.00 -
NAPS 0.4091 0.40 0.40 0.3909 0.3818 0.3636 0.2798 28.73%
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 - -
Price 0.395 0.34 0.365 0.435 0.445 0.565 0.00 -
P/RPS 1.19 1.21 1.42 1.88 2.29 5.75 0.00 -
P/EPS 28.59 44.94 55.63 47.97 24.76 -182.19 0.00 -
EY 3.50 2.23 1.80 2.08 4.04 -0.55 0.00 -
DY 1.42 1.65 0.00 0.00 0.00 2.97 0.00 -
P/NAPS 0.88 0.77 0.83 1.01 1.06 1.41 0.00 -
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 27/02/23 17/11/22 24/08/22 25/05/22 23/02/22 24/11/21 25/08/21 -
Price 0.42 0.33 0.385 0.415 0.46 0.515 0.54 -
P/RPS 1.26 1.18 1.50 1.79 2.37 5.24 2.80 -41.19%
P/EPS 30.40 43.62 58.68 45.77 25.59 -166.07 99.25 -54.46%
EY 3.29 2.29 1.70 2.19 3.91 -0.60 1.01 119.27%
DY 1.33 1.70 0.00 0.00 0.00 3.26 0.00 -
P/NAPS 0.93 0.75 0.88 0.97 1.10 1.29 1.46 -25.90%

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