[HAILY] YoY Cumulative Quarter 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- 105.08%
YoY- -40.09%
Quarter Report
Latest QR
Upcoming QR
HAILY's Result
HAILY's Financial Summary
View:
Show?
Cumulative Result
31/12/23 31/12/22 31/12/21 31/12/20 CAGR
Revenue 295,578 196,255 124,066 166,132 21.17%
PBT 10,377 9,135 9,084 14,503 -10.55%
Tax -3,025 -2,535 -2,827 -4,059 -9.33%
NP 7,352 6,600 6,257 10,444 -11.04%
-
NP to SH 7,352 6,600 6,257 10,444 -11.04%
-
Tax Rate 29.15% 27.75% 31.12% 27.99% -
Total Cost 288,226 189,655 117,809 155,688 22.78%
-
Net Worth 85,593 80,244 74,894 22,760 55.50%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 CAGR
Div 998 1,997 2,995 - -
Div Payout % 13.58% 30.26% 47.88% - -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 CAGR
Net Worth 85,593 80,244 74,894 22,760 55.50%
NOSH 178,320 178,320 178,320 65,031 39.96%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 CAGR
NP Margin 2.49% 3.36% 5.04% 6.29% -
ROE 8.59% 8.22% 8.35% 45.89% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 CAGR
RPS 165.76 110.06 69.57 255.47 -13.42%
EPS 4.12 3.70 3.87 16.06 -36.45%
DPS 0.56 1.12 1.68 0.00 -
NAPS 0.48 0.45 0.42 0.35 11.10%
Adjusted Per Share Value based on latest NOSH - 178,320
31/12/23 31/12/22 31/12/21 31/12/20 CAGR
RPS 69.88 46.40 29.33 39.27 21.17%
EPS 1.74 1.56 1.48 2.47 -11.02%
DPS 0.24 0.47 0.71 0.00 -
NAPS 0.2023 0.1897 0.1771 0.0538 55.50%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 CAGR
Date 29/12/23 30/12/22 31/12/21 - -
Price 0.42 0.395 0.445 0.00 -
P/RPS 0.25 0.36 0.64 0.00 -
P/EPS 10.19 10.67 12.68 0.00 -
EY 9.82 9.37 7.89 0.00 -
DY 1.33 2.84 3.78 0.00 -
P/NAPS 0.88 0.88 1.06 0.00 -
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 CAGR
Date 28/02/24 27/02/23 23/02/22 - -
Price 0.44 0.42 0.46 0.00 -
P/RPS 0.27 0.38 0.66 0.00 -
P/EPS 10.67 11.35 13.11 0.00 -
EY 9.37 8.81 7.63 0.00 -
DY 1.27 2.67 3.65 0.00 -
P/NAPS 0.92 0.93 1.10 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