[HAILY] QoQ Cumulative Quarter Result on 31-Mar-2021 [#1]

Stock
[HAILY] HAILY GROUP BERHAD
Announcement Date
16-Jul-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- -73.22%
YoY--%
Quarter Report
Latest QR
Upcoming QR
HAILY's Result
HAILY's Financial Summary
View:
Show?
Cumulative Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 124,066 89,432 71,895 43,295 166,132 0 0 -
PBT 9,084 4,568 5,001 3,720 14,503 0 0 -
Tax -2,827 -1,517 -1,397 -923 -4,059 0 0 -
NP 6,257 3,051 3,604 2,797 10,444 0 0 -
-
NP to SH 6,257 3,051 3,604 2,797 10,444 0 0 -
-
Tax Rate 31.12% 33.21% 27.93% 24.81% 27.99% - - -
Total Cost 117,809 86,381 68,291 40,498 155,688 0 0 -
-
Net Worth 74,894 71,328 54,878 54,878 22,760 0 0 -
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div 2,995 2,995 - - - - - -
Div Payout % 47.88% 98.19% - - - - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 74,894 71,328 54,878 54,878 22,760 0 0 -
NOSH 178,320 178,320 148,320 148,320 65,031 0 0 -
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 5.04% 3.41% 5.01% 6.46% 6.29% 0.00% 0.00% -
ROE 8.35% 4.28% 6.57% 5.10% 45.89% 0.00% 0.00% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 69.57 50.15 48.47 29.19 255.47 0.00 0.00 -
EPS 3.87 1.71 2.43 1.89 16.06 0.00 0.00 -
DPS 1.68 1.68 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.42 0.40 0.37 0.37 0.35 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 148,320
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 31.62 22.80 18.33 11.04 42.35 0.00 0.00 -
EPS 1.59 0.78 0.92 0.71 2.66 0.00 0.00 -
DPS 0.76 0.76 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1909 0.1818 0.1399 0.1399 0.058 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 - - - - - -
Price 0.445 0.565 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.64 1.13 0.00 0.00 0.00 0.00 0.00 -
P/EPS 12.68 33.02 0.00 0.00 0.00 0.00 0.00 -
EY 7.89 3.03 0.00 0.00 0.00 0.00 0.00 -
DY 3.78 2.97 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 1.41 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 23/02/22 24/11/21 25/08/21 16/07/21 - - - -
Price 0.46 0.515 0.54 0.00 0.00 0.00 0.00 -
P/RPS 0.66 1.03 1.11 0.00 0.00 0.00 0.00 -
P/EPS 13.11 30.10 22.22 0.00 0.00 0.00 0.00 -
EY 7.63 3.32 4.50 0.00 0.00 0.00 0.00 -
DY 3.65 3.26 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 1.29 1.46 0.00 0.00 0.00 0.00 -

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