[HAILY] QoQ Quarter Result on 30-Sep-2023 [#3]

Stock
[HAILY] HAILY GROUP BERHAD
Announcement Date
27-Nov-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Sep-2023 [#3]
Profit Trend
QoQ- 135.48%
YoY- 52.04%
Quarter Report
Latest QR
Upcoming QR
HAILY's Result
HAILY's Financial Summary
View:
Show?
Quarter Result
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Revenue 82,613 72,113 74,940 83,487 69,138 68,013 59,284 24.78%
PBT 3,560 2,154 3,553 2,543 1,570 2,711 3,244 6.39%
Tax -1,043 -625 -978 -492 -699 -856 -780 21.39%
NP 2,517 1,529 2,575 2,051 871 1,855 2,464 1.43%
-
NP to SH 2,517 1,529 2,575 2,051 871 1,855 2,464 1.43%
-
Tax Rate 29.30% 29.02% 27.53% 19.35% 44.52% 31.58% 24.04% -
Total Cost 80,096 70,584 72,365 81,436 68,267 66,158 56,820 25.74%
-
Net Worth 89,681 87,377 85,593 83,810 82,027 82,027 80,244 7.70%
Dividend
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Div - - - 998 - - 998 -
Div Payout % - - - 48.69% - - 40.53% -
Equity
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Net Worth 89,681 87,377 85,593 83,810 82,027 82,027 80,244 7.70%
NOSH 196,152 178,320 178,320 178,320 178,320 178,320 178,320 6.56%
Ratio Analysis
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
NP Margin 3.05% 2.12% 3.44% 2.46% 1.26% 2.73% 4.16% -
ROE 2.81% 1.75% 3.01% 2.45% 1.06% 2.26% 3.07% -
Per Share
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 45.14 40.44 42.03 46.82 38.77 38.14 33.25 22.62%
EPS 1.38 0.86 1.44 1.15 0.49 1.04 1.38 0.00%
DPS 0.00 0.00 0.00 0.56 0.00 0.00 0.56 -
NAPS 0.49 0.49 0.48 0.47 0.46 0.46 0.45 5.84%
Adjusted Per Share Value based on latest NOSH - 178,320
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 21.06 18.38 19.10 21.28 17.62 17.34 15.11 24.80%
EPS 0.64 0.39 0.66 0.52 0.22 0.47 0.63 1.05%
DPS 0.00 0.00 0.00 0.25 0.00 0.00 0.25 -
NAPS 0.2286 0.2227 0.2182 0.2136 0.2091 0.2091 0.2045 7.71%
Price Multiplier on Financial Quarter End Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 -
Price 0.595 0.485 0.42 0.405 0.36 0.38 0.395 -
P/RPS 1.32 1.20 1.00 0.87 0.93 1.00 1.19 7.16%
P/EPS 43.27 56.56 29.09 35.21 73.70 36.53 28.59 31.85%
EY 2.31 1.77 3.44 2.84 1.36 2.74 3.50 -24.21%
DY 0.00 0.00 0.00 1.38 0.00 0.00 1.42 -
P/NAPS 1.21 0.99 0.88 0.86 0.78 0.83 0.88 23.67%
Price Multiplier on Announcement Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 28/08/24 28/05/24 28/02/24 27/11/23 24/08/23 24/05/23 27/02/23 -
Price 0.775 0.55 0.44 0.40 0.40 0.375 0.42 -
P/RPS 1.72 1.36 1.05 0.85 1.03 0.98 1.26 23.08%
P/EPS 56.35 64.14 30.47 34.78 81.89 36.05 30.40 50.95%
EY 1.77 1.56 3.28 2.88 1.22 2.77 3.29 -33.87%
DY 0.00 0.00 0.00 1.40 0.00 0.00 1.33 -
P/NAPS 1.58 1.12 0.92 0.85 0.87 0.82 0.93 42.42%

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