[HUAYANG] QoQ TTM Result on 31-Dec-2020 [#3]

Stock
[HUAYANG] HUA YANG BHD
Announcement Date
20-Jan-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
31-Dec-2020 [#3]
Profit Trend
QoQ- 14.7%
YoY- -226.08%
Quarter Report
Latest QR
Upcoming QR
HUAYANG's Result
HUAYANG's Financial Summary
View:
Show?
TTM Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 160,029 176,379 159,878 140,979 179,604 215,153 280,720 -31.22%
PBT -43,865 -41,805 -47,933 -72,980 -84,160 -76,099 -64,408 -22.57%
Tax -4,419 -3,490 -3,112 -1,910 -3,613 -5,021 -8,168 -33.57%
NP -48,284 -45,295 -51,045 -74,890 -87,773 -81,120 -72,576 -23.77%
-
NP to SH -48,199 -45,215 -50,963 -74,819 -87,710 -81,053 -72,495 -23.80%
-
Tax Rate - - - - - - - -
Total Cost 208,313 221,674 210,923 215,869 267,377 296,273 353,296 -29.66%
-
Net Worth 432,960 443,519 440,000 492,799 478,720 478,720 489,279 -7.82%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 432,960 443,519 440,000 492,799 478,720 478,720 489,279 -7.82%
NOSH 352,000 352,000 352,000 352,000 352,000 352,000 352,000 0.00%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin -30.17% -25.68% -31.93% -53.12% -48.87% -37.70% -25.85% -
ROE -11.13% -10.19% -11.58% -15.18% -18.32% -16.93% -14.82% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 45.46 50.11 45.42 40.05 51.02 61.12 79.75 -31.22%
EPS -13.69 -12.85 -14.48 -21.26 -24.92 -23.03 -20.60 -23.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.23 1.26 1.25 1.40 1.36 1.36 1.39 -7.82%
Adjusted Per Share Value based on latest NOSH - 352,000
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 36.37 40.09 36.34 32.04 40.82 48.90 63.80 -31.22%
EPS -10.95 -10.28 -11.58 -17.00 -19.93 -18.42 -16.48 -23.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.984 1.008 1.00 1.12 1.088 1.088 1.112 -7.82%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 0.275 0.27 0.345 0.28 0.24 0.27 0.205 -
P/RPS 0.60 0.54 0.76 0.70 0.47 0.44 0.26 74.54%
P/EPS -2.01 -2.10 -2.38 -1.32 -0.96 -1.17 -1.00 59.20%
EY -49.79 -47.57 -41.97 -75.91 -103.82 -85.28 -100.46 -37.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.21 0.28 0.20 0.18 0.20 0.15 29.05%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 20/10/21 19/08/21 25/05/21 20/01/21 21/10/20 18/08/20 23/07/20 -
Price 0.29 0.30 0.285 0.25 0.225 0.27 0.26 -
P/RPS 0.64 0.60 0.63 0.62 0.44 0.44 0.33 55.45%
P/EPS -2.12 -2.34 -1.97 -1.18 -0.90 -1.17 -1.26 41.41%
EY -47.22 -42.82 -50.80 -85.02 -110.74 -85.28 -79.21 -29.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.24 0.23 0.18 0.17 0.20 0.19 16.83%

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