[HUAYANG] QoQ TTM Result on 30-Sep-2022 [#2]

Stock
[HUAYANG] HUA YANG BHD
Announcement Date
19-Oct-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2023
Quarter
30-Sep-2022 [#2]
Profit Trend
QoQ- 1024.4%
YoY- 120.46%
Quarter Report
Latest QR
Upcoming QR
HUAYANG's Result
HUAYANG's Financial Summary
View:
Show?
TTM Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 131,515 120,064 119,606 119,941 110,495 120,187 156,302 -10.90%
PBT 7,836 7,828 23,293 15,777 7,658 7,728 -63,211 -
Tax -2,962 -4,700 -3,773 -6,014 -6,881 -6,281 -8,457 -50.40%
NP 4,874 3,128 19,520 9,763 777 1,447 -71,668 -
-
NP to SH 4,977 3,219 19,613 9,861 877 1,539 -71,602 -
-
Tax Rate 37.80% 60.04% 16.20% 38.12% 89.85% 81.28% - -
Total Cost 126,641 116,936 100,086 110,178 109,718 118,740 227,970 -32.49%
-
Net Worth 448,799 396,419 392,533 436,480 436,480 429,440 422,400 4.13%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 448,799 396,419 392,533 436,480 436,480 429,440 422,400 4.13%
NOSH 440,000 440,000 440,000 352,000 352,000 352,000 352,000 16.08%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 3.71% 2.61% 16.32% 8.14% 0.70% 1.20% -45.85% -
ROE 1.11% 0.81% 5.00% 2.26% 0.20% 0.36% -16.95% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 29.89 30.89 30.77 34.07 31.39 34.14 44.40 -23.24%
EPS 1.13 0.83 5.05 2.80 0.25 0.44 -20.34 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.02 1.02 1.01 1.24 1.24 1.22 1.20 -10.29%
Adjusted Per Share Value based on latest NOSH - 352,000
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 29.89 27.29 27.18 27.26 25.11 27.32 35.52 -10.89%
EPS 1.13 0.73 4.46 2.24 0.20 0.35 -16.27 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.02 0.901 0.8921 0.992 0.992 0.976 0.96 4.13%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 0.24 0.23 0.17 0.18 0.20 0.25 0.265 -
P/RPS 0.80 0.74 0.55 0.53 0.64 0.73 0.60 21.20%
P/EPS 21.22 27.77 3.37 6.43 80.27 57.18 -1.30 -
EY 4.71 3.60 29.69 15.56 1.25 1.75 -76.76 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.23 0.17 0.15 0.16 0.20 0.22 5.98%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 20/07/23 24/05/23 18/01/23 19/10/22 20/07/22 25/05/22 19/01/22 -
Price 0.29 0.25 0.16 0.175 0.205 0.245 0.26 -
P/RPS 0.97 0.81 0.52 0.51 0.65 0.72 0.59 39.42%
P/EPS 25.64 30.18 3.17 6.25 82.28 56.04 -1.28 -
EY 3.90 3.31 31.54 16.01 1.22 1.78 -78.24 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.25 0.16 0.14 0.17 0.20 0.22 17.49%

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