[HAILY] YoY Annualized Quarter Result on 31-Mar-2021 [#1]

Stock
[HAILY] HAILY GROUP BERHAD
Announcement Date
16-Jul-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- 7.12%
YoY--%
Quarter Report
Latest QR
Upcoming QR
HAILY's Result
HAILY's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 CAGR
Revenue 288,452 272,052 165,468 173,180 0 -
PBT 8,616 10,844 8,824 14,880 0 -
Tax -2,500 -3,424 -2,356 -3,692 0 -
NP 6,116 7,420 6,468 11,188 0 -
-
NP to SH 6,116 7,420 6,468 11,188 0 -
-
Tax Rate 29.02% 31.58% 26.70% 24.81% - -
Total Cost 282,336 264,632 159,000 161,992 0 -
-
Net Worth 87,377 82,027 76,677 54,878 0 -
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 CAGR
Div - - - - - -
Div Payout % - - - - - -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 CAGR
Net Worth 87,377 82,027 76,677 54,878 0 -
NOSH 178,320 178,320 178,320 148,320 0 -
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 CAGR
NP Margin 2.12% 2.73% 3.91% 6.46% 0.00% -
ROE 7.00% 9.05% 8.44% 20.39% 0.00% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 CAGR
RPS 161.76 152.56 92.79 116.76 0.00 -
EPS 3.44 4.16 3.64 7.56 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.49 0.46 0.43 0.37 0.00 -
Adjusted Per Share Value based on latest NOSH - 148,320
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 CAGR
RPS 68.19 64.31 39.12 40.94 0.00 -
EPS 1.45 1.75 1.53 2.64 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2066 0.1939 0.1813 0.1297 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 CAGR
Date 29/03/24 31/03/23 31/03/22 - - -
Price 0.485 0.38 0.435 0.00 0.00 -
P/RPS 0.30 0.25 0.47 0.00 0.00 -
P/EPS 14.14 9.13 11.99 0.00 0.00 -
EY 7.07 10.95 8.34 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 0.83 1.01 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 CAGR
Date 28/05/24 24/05/23 25/05/22 16/07/21 - -
Price 0.55 0.375 0.415 0.00 0.00 -
P/RPS 0.34 0.25 0.45 0.00 0.00 -
P/EPS 16.04 9.01 11.44 0.00 0.00 -
EY 6.24 11.10 8.74 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.12 0.82 0.97 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