[HUAYANG] QoQ Annualized Quarter Result on 31-Mar-2024 [#4]

Stock
[HUAYANG] HUA YANG BHD
Announcement Date
29-May-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2024
Quarter
31-Mar-2024 [#4]
Profit Trend
QoQ- -4.28%
YoY- 94.19%
Quarter Report
Latest QR
Upcoming QR
HUAYANG's Result
HUAYANG's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/24 30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 CAGR
Revenue 113,782 116,624 113,744 205,084 200,398 183,288 139,480 -12.64%
PBT 12,164 12,498 12,932 9,818 8,129 5,240 5,472 69.91%
Tax -4,633 -5,664 -4,968 -3,733 -1,750 -342 2,352 -
NP 7,530 6,834 7,964 6,085 6,378 4,898 7,824 -2.50%
-
NP to SH 7,760 7,086 8,748 6,251 6,530 5,040 7,940 -1.51%
-
Tax Rate 38.09% 45.32% 38.42% 38.02% 21.53% 6.53% -42.98% -
Total Cost 106,252 109,790 105,780 198,999 194,020 178,390 131,656 -13.26%
-
Net Worth 480,590 484,000 461,999 466,399 453,199 448,799 448,799 4.64%
Dividend
31/12/24 30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/24 30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 CAGR
Net Worth 480,590 484,000 461,999 466,399 453,199 448,799 448,799 4.64%
NOSH 440,909 440,000 440,000 440,000 440,000 440,000 440,000 0.13%
Ratio Analysis
31/12/24 30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 CAGR
NP Margin 6.62% 5.86% 7.00% 2.97% 3.18% 2.67% 5.61% -
ROE 1.61% 1.46% 1.89% 1.34% 1.44% 1.12% 1.77% -
Per Share
31/12/24 30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 CAGR
RPS 25.81 26.51 25.85 46.61 45.55 41.66 31.70 -12.75%
EPS 1.76 1.62 2.00 1.42 1.48 1.14 1.80 -1.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.09 1.10 1.05 1.06 1.03 1.02 1.02 4.50%
Adjusted Per Share Value based on latest NOSH - 440,000
31/12/24 30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 CAGR
RPS 25.98 26.63 25.98 46.84 45.77 41.86 31.85 -12.64%
EPS 1.77 1.62 2.00 1.43 1.49 1.15 1.81 -1.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0975 1.1053 1.0551 1.0651 1.035 1.0249 1.0249 4.64%
Price Multiplier on Financial Quarter End Date
31/12/24 30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 CAGR
Date 31/12/24 30/09/24 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 -
Price 0.29 0.325 0.345 0.34 0.28 0.305 0.24 -
P/RPS 1.12 1.23 1.33 0.73 0.61 0.73 0.76 29.34%
P/EPS 16.48 20.18 17.35 23.93 18.86 26.63 13.30 15.28%
EY 6.07 4.96 5.76 4.18 5.30 3.76 7.52 -13.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.30 0.33 0.32 0.27 0.30 0.24 8.13%
Price Multiplier on Announcement Date
31/12/24 30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 CAGR
Date 22/01/25 23/10/24 24/07/24 29/05/24 05/02/24 18/10/23 20/07/23 -
Price 0.285 0.315 0.335 0.385 0.31 0.30 0.29 -
P/RPS 1.10 1.19 1.30 0.83 0.68 0.72 0.91 13.40%
P/EPS 16.19 19.56 16.85 27.10 20.89 26.19 16.07 0.49%
EY 6.18 5.11 5.93 3.69 4.79 3.82 6.22 -0.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.29 0.32 0.36 0.30 0.29 0.28 -4.79%

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