[HUAYANG] QoQ Annualized Quarter Result on 31-Mar-2022 [#4]

Stock
[HUAYANG] HUA YANG BHD
Announcement Date
25-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
31-Mar-2022 [#4]
Profit Trend
QoQ- 106.78%
YoY- 102.97%
Quarter Report
Latest QR
Upcoming QR
HUAYANG's Result
HUAYANG's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 105,065 97,922 93,676 120,188 105,840 98,414 132,444 -14.26%
PBT 4,968 4,584 5,440 7,697 -15,824 -11,508 5,720 -8.94%
Tax -3,258 -3,526 -4,600 -6,274 -6,592 -4,060 -2,200 29.82%
NP 1,709 1,058 840 1,423 -22,416 -15,568 3,520 -38.14%
-
NP to SH 1,777 1,128 908 1,516 -22,350 -15,512 3,556 -36.94%
-
Tax Rate 65.58% 76.92% 84.56% 81.51% - - 38.46% -
Total Cost 103,356 96,864 92,836 118,765 128,256 113,982 128,924 -13.66%
-
Net Worth 392,533 436,480 436,480 429,440 422,400 432,960 443,519 -7.79%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 392,533 436,480 436,480 429,440 422,400 432,960 443,519 -7.79%
NOSH 440,000 352,000 352,000 352,000 352,000 352,000 352,000 15.99%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 1.63% 1.08% 0.90% 1.18% -21.18% -15.82% 2.66% -
ROE 0.45% 0.26% 0.21% 0.35% -5.29% -3.58% 0.80% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 27.03 27.82 26.61 34.14 30.07 27.96 37.63 -19.74%
EPS 0.45 0.32 0.24 0.43 -6.35 -4.40 1.00 -41.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.01 1.24 1.24 1.22 1.20 1.23 1.26 -13.67%
Adjusted Per Share Value based on latest NOSH - 352,000
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 23.88 22.26 21.29 27.32 24.05 22.37 30.10 -14.26%
EPS 0.40 0.26 0.21 0.34 -5.08 -3.53 0.81 -37.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8921 0.992 0.992 0.976 0.96 0.984 1.008 -7.79%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 0.17 0.18 0.20 0.25 0.265 0.275 0.27 -
P/RPS 0.63 0.65 0.75 0.73 0.88 0.98 0.72 -8.49%
P/EPS 37.17 56.17 77.53 58.05 -4.17 -6.24 26.73 24.50%
EY 2.69 1.78 1.29 1.72 -23.96 -16.02 3.74 -19.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.17 0.15 0.16 0.20 0.22 0.22 0.21 -13.10%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 18/01/23 19/10/22 20/07/22 25/05/22 19/01/22 20/10/21 19/08/21 -
Price 0.16 0.175 0.205 0.245 0.26 0.29 0.30 -
P/RPS 0.59 0.63 0.77 0.72 0.86 1.04 0.80 -18.32%
P/EPS 34.99 54.61 79.47 56.89 -4.09 -6.58 29.70 11.51%
EY 2.86 1.83 1.26 1.76 -24.42 -15.20 3.37 -10.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.16 0.14 0.17 0.20 0.22 0.24 0.24 -23.62%

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