[HUAYANG] YoY Annualized Quarter Result on 30-Sep-2024 [#2]

Stock
[HUAYANG] HUA YANG BHD
Announcement Date
23-Oct-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2025
Quarter
30-Sep-2024 [#2]
Profit Trend
QoQ- -19.0%
YoY- 40.6%
Quarter Report
Latest QR
Upcoming QR
HUAYANG's Result
HUAYANG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 116,624 183,288 97,922 98,414 98,112 300,344 262,174 -12.61%
PBT 12,498 5,240 4,584 -11,508 19,648 19,856 14,188 -2.08%
Tax -5,664 -342 -3,526 -4,060 -40,742 -10,556 -8,364 -6.28%
NP 6,834 4,898 1,058 -15,568 -21,094 9,300 5,824 2.69%
-
NP to SH 7,086 5,040 1,128 -15,512 -21,044 9,386 5,824 3.31%
-
Tax Rate 45.32% 6.53% 76.92% - 207.36% 53.16% 58.95% -
Total Cost 109,790 178,390 96,864 113,982 119,206 291,044 256,350 -13.16%
-
Net Worth 484,000 448,799 436,480 432,960 478,720 566,720 612,480 -3.84%
Dividend
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Net Worth 484,000 448,799 436,480 432,960 478,720 566,720 612,480 -3.84%
NOSH 440,000 440,000 352,000 352,000 352,000 352,000 352,000 3.78%
Ratio Analysis
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
NP Margin 5.86% 2.67% 1.08% -15.82% -21.50% 3.10% 2.22% -
ROE 1.46% 1.12% 0.26% -3.58% -4.40% 1.66% 0.95% -
Per Share
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 26.51 41.66 27.82 27.96 27.87 85.33 74.48 -15.80%
EPS 1.62 1.14 0.32 -4.40 -5.98 2.66 1.66 -0.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.10 1.02 1.24 1.23 1.36 1.61 1.74 -7.35%
Adjusted Per Share Value based on latest NOSH - 440,000
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 26.51 41.66 22.26 22.37 22.30 68.26 59.59 -12.61%
EPS 1.62 1.14 0.26 -3.53 -4.78 2.13 1.32 3.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.10 1.02 0.992 0.984 1.088 1.288 1.392 -3.84%
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 30/09/24 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 -
Price 0.325 0.305 0.18 0.275 0.24 0.325 0.43 -
P/RPS 1.23 0.73 0.65 0.98 0.86 0.38 0.58 13.33%
P/EPS 20.18 26.63 56.17 -6.24 -4.01 12.19 25.99 -4.12%
EY 4.96 3.76 1.78 -16.02 -24.91 8.20 3.85 4.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.30 0.15 0.22 0.18 0.20 0.25 3.08%
Price Multiplier on Announcement Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 23/10/24 18/10/23 19/10/22 20/10/21 21/10/20 23/10/19 25/10/18 -
Price 0.315 0.30 0.175 0.29 0.225 0.335 0.39 -
P/RPS 1.19 0.72 0.63 1.04 0.81 0.39 0.52 14.78%
P/EPS 19.56 26.19 54.61 -6.58 -3.76 12.56 23.57 -3.05%
EY 5.11 3.82 1.83 -15.20 -26.57 7.96 4.24 3.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.29 0.14 0.24 0.17 0.21 0.22 4.70%

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