[HUAYANG] QoQ Cumulative Quarter Result on 31-Dec-2024 [#3]

Stock
[HUAYANG] HUA YANG BHD
Announcement Date
22-Jan-2025
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2025
Quarter
31-Dec-2024 [#3]
Profit Trend
QoQ- 64.27%
YoY- 18.82%
Quarter Report
Latest QR
Upcoming QR
HUAYANG's Result
HUAYANG's Financial Summary
View:
Show?
Cumulative Result
31/12/24 30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 CAGR
Revenue 85,337 58,312 28,436 205,084 150,299 91,644 34,870 81.11%
PBT 9,123 6,249 3,233 9,818 6,097 2,620 1,368 252.26%
Tax -3,475 -2,832 -1,242 -3,733 -1,313 -171 588 -
NP 5,648 3,417 1,991 6,085 4,784 2,449 1,956 102.12%
-
NP to SH 5,820 3,543 2,187 6,251 4,898 2,520 1,985 104.18%
-
Tax Rate 38.09% 45.32% 38.42% 38.02% 21.54% 6.53% -42.98% -
Total Cost 79,689 54,895 26,445 198,999 145,515 89,195 32,914 79.82%
-
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 1.21% 0.73% 0.47% 1.34% 1.08% 0.56% 0.44% -
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 19.35 13.25 6.46 46.61 34.16 20.83 7.93 80.75%
EPS 1.32 0.81 0.50 1.42 1.11 0.57 0.45 104.24%
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 - 437,884
31/12/24 30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 CAGR
RPS 19.49 13.32 6.49 46.84 34.32 20.93 7.96 81.17%
EPS 1.33 0.81 0.50 1.43 1.12 0.58 0.45 105.27%
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 1.50 2.45 5.34 0.73 0.82 1.46 3.03 -37.28%
P/EPS 21.97 40.36 69.41 23.93 25.15 53.25 53.20 -44.39%
EY 4.55 2.48 1.44 4.18 3.98 1.88 1.88 79.77%
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 1.47 2.38 5.18 0.83 0.91 1.44 3.66 -45.41%
P/EPS 21.59 39.12 67.40 27.10 27.85 52.38 64.28 -51.52%
EY 4.63 2.56 1.48 3.69 3.59 1.91 1.56 105.84%
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