[HUAYANG] QoQ Annualized Quarter Result on 30-Sep-2023 [#2]

Stock
[HUAYANG] HUA YANG BHD
Announcement Date
18-Oct-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2024
Quarter
30-Sep-2023 [#2]
Profit Trend
QoQ- -36.52%
YoY- 346.81%
Quarter Report
Latest QR
Upcoming QR
HUAYANG's Result
HUAYANG's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Revenue 113,744 205,084 200,398 183,288 139,480 120,064 105,065 5.43%
PBT 12,932 9,818 8,129 5,240 5,472 7,827 4,968 89.34%
Tax -4,968 -3,733 -1,750 -342 2,352 -4,700 -3,258 32.51%
NP 7,964 6,085 6,378 4,898 7,824 3,127 1,709 179.25%
-
NP to SH 8,748 6,251 6,530 5,040 7,940 3,219 1,777 189.66%
-
Tax Rate 38.42% 38.02% 21.53% 6.53% -42.98% 60.05% 65.58% -
Total Cost 105,780 198,999 194,020 178,390 131,656 116,937 103,356 1.55%
-
Net Worth 461,999 466,399 453,199 448,799 448,799 396,419 392,533 11.48%
Dividend
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Net Worth 461,999 466,399 453,199 448,799 448,799 396,419 392,533 11.48%
NOSH 440,000 440,000 440,000 440,000 440,000 440,000 440,000 0.00%
Ratio Analysis
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
NP Margin 7.00% 2.97% 3.18% 2.67% 5.61% 2.60% 1.63% -
ROE 1.89% 1.34% 1.44% 1.12% 1.77% 0.81% 0.45% -
Per Share
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 25.85 46.61 45.55 41.66 31.70 30.89 27.03 -2.93%
EPS 2.00 1.42 1.48 1.14 1.80 0.83 0.45 170.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.05 1.06 1.03 1.02 1.02 1.02 1.01 2.62%
Adjusted Per Share Value based on latest NOSH - 440,000
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 25.85 46.61 45.55 41.66 31.70 27.29 23.88 5.43%
EPS 2.00 1.42 1.48 1.14 1.80 0.73 0.40 192.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.05 1.06 1.03 1.02 1.02 0.901 0.8921 11.48%
Price Multiplier on Financial Quarter End Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 -
Price 0.345 0.34 0.28 0.305 0.24 0.23 0.17 -
P/RPS 1.33 0.73 0.61 0.73 0.76 0.74 0.63 64.64%
P/EPS 17.35 23.93 18.86 26.63 13.30 27.77 37.17 -39.85%
EY 5.76 4.18 5.30 3.76 7.52 3.60 2.69 66.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.32 0.27 0.30 0.24 0.23 0.17 55.67%
Price Multiplier on Announcement Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 24/07/24 29/05/24 05/02/24 18/10/23 20/07/23 24/05/23 18/01/23 -
Price 0.335 0.385 0.31 0.30 0.29 0.25 0.16 -
P/RPS 1.30 0.83 0.68 0.72 0.91 0.81 0.59 69.40%
P/EPS 16.85 27.10 20.89 26.19 16.07 30.18 34.99 -38.58%
EY 5.93 3.69 4.79 3.82 6.22 3.31 2.86 62.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.36 0.30 0.29 0.28 0.25 0.16 58.80%

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