[HUAYANG] QoQ Quarter Result on 30-Sep-2023 [#2]

Stock
[HUAYANG] HUA YANG BHD
Announcement Date
18-Oct-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2024
Quarter
30-Sep-2023 [#2]
Profit Trend
QoQ- -73.05%
YoY- 58.75%
Quarter Report
Latest QR
Upcoming QR
HUAYANG's Result
HUAYANG's Financial Summary
View:
Show?
Quarter Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 58,655 56,774 34,870 41,265 29,838 25,542 23,419 84.11%
PBT 3,477 1,252 1,368 4,101 1,434 933 1,360 86.65%
Tax -1,142 -759 588 -2,256 -681 -613 -1,150 -0.46%
NP 2,335 493 1,956 1,845 753 320 210 395.99%
-
NP to SH 2,378 535 1,985 1,886 769 337 227 376.72%
-
Tax Rate 32.84% 60.62% -42.98% 55.01% 47.49% 65.70% 84.56% -
Total Cost 56,320 56,281 32,914 39,420 29,085 25,222 23,209 80.28%
-
Net Worth 453,199 448,799 448,799 396,419 392,533 436,480 436,480 2.53%
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Net Worth 453,199 448,799 448,799 396,419 392,533 436,480 436,480 2.53%
NOSH 440,000 440,000 440,000 440,000 440,000 352,000 352,000 15.99%
Ratio Analysis
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
NP Margin 3.98% 0.87% 5.61% 4.47% 2.52% 1.25% 0.90% -
ROE 0.52% 0.12% 0.44% 0.48% 0.20% 0.08% 0.05% -
Per Share
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 13.33 12.90 7.93 10.62 7.68 7.26 6.65 58.77%
EPS 0.54 0.12 0.45 0.49 0.20 0.10 0.06 330.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.03 1.02 1.02 1.02 1.01 1.24 1.24 -11.60%
Adjusted Per Share Value based on latest NOSH - 440,000
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 13.33 12.90 7.93 9.38 6.78 5.81 5.32 84.17%
EPS 0.54 0.12 0.45 0.43 0.17 0.08 0.05 386.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.03 1.02 1.02 0.901 0.8921 0.992 0.992 2.53%
Price Multiplier on Financial Quarter End Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 -
Price 0.28 0.305 0.24 0.23 0.17 0.18 0.20 -
P/RPS 2.10 2.36 3.03 2.17 2.21 2.48 3.01 -21.28%
P/EPS 51.81 250.84 53.20 47.40 85.92 188.01 310.13 -69.56%
EY 1.93 0.40 1.88 2.11 1.16 0.53 0.32 230.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.30 0.24 0.23 0.17 0.15 0.16 41.60%
Price Multiplier on Announcement Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 05/02/24 18/10/23 20/07/23 24/05/23 18/01/23 19/10/22 20/07/22 -
Price 0.31 0.30 0.29 0.25 0.16 0.175 0.205 -
P/RPS 2.33 2.33 3.66 2.35 2.08 2.41 3.08 -16.93%
P/EPS 57.36 246.73 64.28 51.52 80.86 182.79 317.89 -67.96%
EY 1.74 0.41 1.56 1.94 1.24 0.55 0.31 214.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.29 0.28 0.25 0.16 0.14 0.17 45.88%

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