[HUAYANG] QoQ Annualized Quarter Result on 31-Dec-2023 [#3]

Stock
[HUAYANG] HUA YANG BHD
Announcement Date
05-Feb-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2024
Quarter
31-Dec-2023 [#3]
Profit Trend
QoQ- 29.58%
YoY- 267.44%
Quarter Report
Latest QR
Upcoming QR
HUAYANG's Result
HUAYANG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Revenue 116,624 113,744 205,084 200,398 183,288 139,480 120,064 -1.91%
PBT 12,498 12,932 9,818 8,129 5,240 5,472 7,827 36.49%
Tax -5,664 -4,968 -3,733 -1,750 -342 2,352 -4,700 13.20%
NP 6,834 7,964 6,085 6,378 4,898 7,824 3,127 68.16%
-
NP to SH 7,086 8,748 6,251 6,530 5,040 7,940 3,219 68.97%
-
Tax Rate 45.32% 38.42% 38.02% 21.53% 6.53% -42.98% 60.05% -
Total Cost 109,790 105,780 198,999 194,020 178,390 131,656 116,937 -4.10%
-
Net Worth 484,000 461,999 466,399 453,199 448,799 448,799 396,419 14.19%
Dividend
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Net Worth 484,000 461,999 466,399 453,199 448,799 448,799 396,419 14.19%
NOSH 440,000 440,000 440,000 440,000 440,000 440,000 440,000 0.00%
Ratio Analysis
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
NP Margin 5.86% 7.00% 2.97% 3.18% 2.67% 5.61% 2.60% -
ROE 1.46% 1.89% 1.34% 1.44% 1.12% 1.77% 0.81% -
Per Share
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 26.51 25.85 46.61 45.55 41.66 31.70 30.89 -9.66%
EPS 1.62 2.00 1.42 1.48 1.14 1.80 0.83 55.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.10 1.05 1.06 1.03 1.02 1.02 1.02 5.14%
Adjusted Per Share Value based on latest NOSH - 440,000
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 26.51 25.85 46.61 45.55 41.66 31.70 27.29 -1.90%
EPS 1.62 2.00 1.42 1.48 1.14 1.80 0.73 69.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.10 1.05 1.06 1.03 1.02 1.02 0.901 14.18%
Price Multiplier on Financial Quarter End Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 30/09/24 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 -
Price 0.325 0.345 0.34 0.28 0.305 0.24 0.23 -
P/RPS 1.23 1.33 0.73 0.61 0.73 0.76 0.74 40.18%
P/EPS 20.18 17.35 23.93 18.86 26.63 13.30 27.77 -19.12%
EY 4.96 5.76 4.18 5.30 3.76 7.52 3.60 23.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.33 0.32 0.27 0.30 0.24 0.23 19.32%
Price Multiplier on Announcement Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 23/10/24 24/07/24 29/05/24 05/02/24 18/10/23 20/07/23 24/05/23 -
Price 0.315 0.335 0.385 0.31 0.30 0.29 0.25 -
P/RPS 1.19 1.30 0.83 0.68 0.72 0.91 0.81 29.14%
P/EPS 19.56 16.85 27.10 20.89 26.19 16.07 30.18 -25.04%
EY 5.11 5.93 3.69 4.79 3.82 6.22 3.31 33.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.32 0.36 0.30 0.29 0.28 0.25 10.37%

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