[HAILY] QoQ TTM Result on 30-Jun-2022 [#2]

Stock
[HAILY] HAILY GROUP BERHAD
Announcement Date
24-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Jun-2022 [#2]
Profit Trend
QoQ- 7.15%
YoY- 50.92%
Quarter Report
Latest QR
Upcoming QR
HAILY's Result
HAILY's Financial Summary
View:
Show?
TTM Result
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Revenue 222,901 196,255 171,606 139,233 122,139 124,067 89,432 83.93%
PBT 9,640 9,135 10,407 7,947 7,570 9,084 4,568 64.60%
Tax -2,802 -2,535 -3,066 -2,508 -2,494 -2,828 -1,517 50.59%
NP 6,838 6,600 7,341 5,439 5,076 6,256 3,051 71.34%
-
NP to SH 6,838 6,600 7,341 5,439 5,076 6,256 3,051 71.34%
-
Tax Rate 29.07% 27.75% 29.46% 31.56% 32.95% 31.13% 33.21% -
Total Cost 216,063 189,655 164,265 133,794 117,063 117,811 86,381 84.36%
-
Net Worth 82,027 80,244 78,461 78,461 76,677 74,894 71,328 9.77%
Dividend
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Div 1,997 1,997 998 2,995 2,995 2,995 2,995 -23.69%
Div Payout % 29.21% 30.26% 13.60% 55.08% 59.02% 47.89% 98.19% -
Equity
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Net Worth 82,027 80,244 78,461 78,461 76,677 74,894 71,328 9.77%
NOSH 178,320 178,320 178,320 178,320 178,320 178,320 178,320 0.00%
Ratio Analysis
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
NP Margin 3.07% 3.36% 4.28% 3.91% 4.16% 5.04% 3.41% -
ROE 8.34% 8.22% 9.36% 6.93% 6.62% 8.35% 4.28% -
Per Share
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 125.00 110.06 96.23 78.08 68.49 69.58 50.15 83.93%
EPS 3.83 3.70 4.12 3.05 2.85 3.51 1.71 71.27%
DPS 1.12 1.12 0.56 1.68 1.68 1.68 1.68 -23.70%
NAPS 0.46 0.45 0.44 0.44 0.43 0.42 0.40 9.77%
Adjusted Per Share Value based on latest NOSH - 178,320
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 56.82 50.03 43.74 35.49 31.13 31.63 22.80 83.91%
EPS 1.74 1.68 1.87 1.39 1.29 1.59 0.78 70.81%
DPS 0.51 0.51 0.25 0.76 0.76 0.76 0.76 -23.37%
NAPS 0.2091 0.2045 0.20 0.20 0.1955 0.1909 0.1818 9.78%
Price Multiplier on Financial Quarter End Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 -
Price 0.38 0.395 0.34 0.365 0.435 0.445 0.565 -
P/RPS 0.30 0.36 0.35 0.47 0.64 0.64 1.13 -58.72%
P/EPS 9.91 10.67 8.26 11.97 15.28 12.68 33.02 -55.20%
EY 10.09 9.37 12.11 8.36 6.54 7.88 3.03 123.16%
DY 2.95 2.84 1.65 4.60 3.86 3.78 2.97 -0.44%
P/NAPS 0.83 0.88 0.77 0.83 1.01 1.06 1.41 -29.78%
Price Multiplier on Announcement Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 24/05/23 27/02/23 17/11/22 24/08/22 25/05/22 23/02/22 - -
Price 0.375 0.42 0.33 0.385 0.415 0.46 0.00 -
P/RPS 0.30 0.38 0.34 0.49 0.61 0.66 0.00 -
P/EPS 9.78 11.35 8.02 12.62 14.58 13.11 0.00 -
EY 10.23 8.81 12.47 7.92 6.86 7.63 0.00 -
DY 2.99 2.67 1.70 4.36 4.05 3.65 0.00 -
P/NAPS 0.82 0.93 0.75 0.88 0.97 1.10 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