[HAILY] QoQ TTM Result on 31-Dec-2021 [#4]

Stock
[HAILY] HAILY GROUP BERHAD
Announcement Date
23-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 105.05%
YoY--%
Quarter Report
Latest QR
Upcoming QR
HAILY's Result
HAILY's Financial Summary
View:
Show?
TTM Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 171,606 139,233 122,139 124,067 89,432 71,895 43,295 150.24%
PBT 10,407 7,947 7,570 9,084 4,568 5,001 3,720 98.41%
Tax -3,066 -2,508 -2,494 -2,828 -1,517 -1,397 -923 122.46%
NP 7,341 5,439 5,076 6,256 3,051 3,604 2,797 90.16%
-
NP to SH 7,341 5,439 5,076 6,256 3,051 3,604 2,797 90.16%
-
Tax Rate 29.46% 31.56% 32.95% 31.13% 33.21% 27.93% 24.81% -
Total Cost 164,265 133,794 117,063 117,811 86,381 68,291 40,498 154.11%
-
Net Worth 78,461 78,461 76,677 74,894 71,328 54,878 54,878 26.88%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div 998 2,995 2,995 2,995 2,995 - - -
Div Payout % 13.60% 55.08% 59.02% 47.89% 98.19% - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 78,461 78,461 76,677 74,894 71,328 54,878 54,878 26.88%
NOSH 178,320 178,320 178,320 178,320 178,320 148,320 148,320 13.05%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 4.28% 3.91% 4.16% 5.04% 3.41% 5.01% 6.46% -
ROE 9.36% 6.93% 6.62% 8.35% 4.28% 6.57% 5.10% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 96.23 78.08 68.49 69.58 50.15 48.47 29.19 121.34%
EPS 4.12 3.05 2.85 3.51 1.71 2.43 1.89 68.04%
DPS 0.56 1.68 1.68 1.68 1.68 0.00 0.00 -
NAPS 0.44 0.44 0.43 0.42 0.40 0.37 0.37 12.23%
Adjusted Per Share Value based on latest NOSH - 178,320
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 40.57 32.92 28.87 29.33 21.14 17.00 10.24 150.17%
EPS 1.74 1.29 1.20 1.48 0.72 0.85 0.66 90.72%
DPS 0.24 0.71 0.71 0.71 0.71 0.00 0.00 -
NAPS 0.1855 0.1855 0.1813 0.1771 0.1686 0.1297 0.1297 26.91%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 - - -
Price 0.34 0.365 0.435 0.445 0.565 0.00 0.00 -
P/RPS 0.35 0.47 0.64 0.64 1.13 0.00 0.00 -
P/EPS 8.26 11.97 15.28 12.68 33.02 0.00 0.00 -
EY 12.11 8.36 6.54 7.88 3.03 0.00 0.00 -
DY 1.65 4.60 3.86 3.78 2.97 0.00 0.00 -
P/NAPS 0.77 0.83 1.01 1.06 1.41 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 17/11/22 24/08/22 25/05/22 23/02/22 - - - -
Price 0.33 0.385 0.415 0.46 0.00 0.00 0.00 -
P/RPS 0.34 0.49 0.61 0.66 0.00 0.00 0.00 -
P/EPS 8.02 12.62 14.58 13.11 0.00 0.00 0.00 -
EY 12.47 7.92 6.86 7.63 0.00 0.00 0.00 -
DY 1.70 4.36 4.05 3.65 0.00 0.00 0.00 -
P/NAPS 0.75 0.88 0.97 1.10 0.00 0.00 0.00 -

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