[HUAYANG] QoQ Annualized Quarter Result on 31-Dec-2019 [#3]

Stock
[HUAYANG] HUA YANG BHD
Announcement Date
22-Jan-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2020
Quarter
31-Dec-2019 [#3]
Profit Trend
QoQ- -11.61%
YoY- -28.35%
Quarter Report
Latest QR
Upcoming QR
HUAYANG's Result
HUAYANG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 98,112 66,440 280,720 296,929 300,344 328,708 277,364 -49.88%
PBT 19,648 -18,792 -64,408 16,016 19,856 27,972 -12,022 -
Tax -40,742 -688 -8,168 -7,820 -10,556 -13,276 -8,846 176.05%
NP -21,094 -19,480 -72,576 8,196 9,300 14,696 -20,868 0.71%
-
NP to SH -21,044 -19,436 -72,495 8,296 9,386 14,796 -20,483 1.81%
-
Tax Rate 207.36% - - 48.83% 53.16% 47.46% - -
Total Cost 119,206 85,920 353,296 288,733 291,044 314,012 298,232 -45.64%
-
Net Worth 478,720 478,720 489,279 566,720 566,720 587,839 587,839 -12.76%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 478,720 478,720 489,279 566,720 566,720 587,839 587,839 -12.76%
NOSH 352,000 352,000 352,000 352,000 352,000 352,000 352,000 0.00%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin -21.50% -29.32% -25.85% 2.76% 3.10% 4.47% -7.52% -
ROE -4.40% -4.06% -14.82% 1.46% 1.66% 2.52% -3.48% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 27.87 18.88 79.75 84.35 85.33 93.38 78.80 -49.89%
EPS -5.98 -5.52 -20.60 2.36 2.66 4.20 -5.82 1.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.36 1.36 1.39 1.61 1.61 1.67 1.67 -12.76%
Adjusted Per Share Value based on latest NOSH - 352,000
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 22.30 15.10 63.80 67.48 68.26 74.71 63.04 -49.88%
EPS -4.78 -4.42 -16.48 1.89 2.13 3.36 -4.66 1.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.088 1.088 1.112 1.288 1.288 1.336 1.336 -12.76%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 0.24 0.27 0.205 0.36 0.325 0.40 0.385 -
P/RPS 0.86 1.43 0.26 0.43 0.38 0.43 0.49 45.35%
P/EPS -4.01 -4.89 -1.00 15.27 12.19 9.52 -6.62 -28.34%
EY -24.91 -20.45 -100.46 6.55 8.20 10.51 -15.11 39.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.18 0.20 0.15 0.22 0.20 0.24 0.23 -15.03%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 21/10/20 18/08/20 23/07/20 22/01/20 23/10/19 17/07/19 31/05/19 -
Price 0.225 0.27 0.26 0.365 0.335 0.41 0.305 -
P/RPS 0.81 1.43 0.33 0.43 0.39 0.44 0.39 62.56%
P/EPS -3.76 -4.89 -1.26 15.49 12.56 9.75 -5.24 -19.80%
EY -26.57 -20.45 -79.21 6.46 7.96 10.25 -19.08 24.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.17 0.20 0.19 0.23 0.21 0.25 0.18 -3.72%

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