[HUAYANG] QoQ TTM Result on 30-Jun-2021 [#1]

Stock
[HUAYANG] HUA YANG BHD
Announcement Date
19-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
30-Jun-2021 [#1]
Profit Trend
QoQ- 11.28%
YoY- 44.22%
Quarter Report
Latest QR
Upcoming QR
HUAYANG's Result
HUAYANG's Financial Summary
View:
Show?
TTM Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 120,187 156,302 160,029 176,379 159,878 140,979 179,604 -23.51%
PBT 7,728 -63,211 -43,865 -41,805 -47,933 -72,980 -84,160 -
Tax -6,281 -8,457 -4,419 -3,490 -3,112 -1,910 -3,613 44.62%
NP 1,447 -71,668 -48,284 -45,295 -51,045 -74,890 -87,773 -
-
NP to SH 1,539 -71,602 -48,199 -45,215 -50,963 -74,819 -87,710 -
-
Tax Rate 81.28% - - - - - - -
Total Cost 118,740 227,970 208,313 221,674 210,923 215,869 267,377 -41.82%
-
Net Worth 429,440 422,400 432,960 443,519 440,000 492,799 478,720 -6.99%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 429,440 422,400 432,960 443,519 440,000 492,799 478,720 -6.99%
NOSH 352,000 352,000 352,000 352,000 352,000 352,000 352,000 0.00%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin 1.20% -45.85% -30.17% -25.68% -31.93% -53.12% -48.87% -
ROE 0.36% -16.95% -11.13% -10.19% -11.58% -15.18% -18.32% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 34.14 44.40 45.46 50.11 45.42 40.05 51.02 -23.51%
EPS 0.44 -20.34 -13.69 -12.85 -14.48 -21.26 -24.92 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.22 1.20 1.23 1.26 1.25 1.40 1.36 -6.99%
Adjusted Per Share Value based on latest NOSH - 352,000
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 27.32 35.52 36.37 40.09 36.34 32.04 40.82 -23.50%
EPS 0.35 -16.27 -10.95 -10.28 -11.58 -17.00 -19.93 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.976 0.96 0.984 1.008 1.00 1.12 1.088 -6.99%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 0.25 0.265 0.275 0.27 0.345 0.28 0.24 -
P/RPS 0.73 0.60 0.60 0.54 0.76 0.70 0.47 34.15%
P/EPS 57.18 -1.30 -2.01 -2.10 -2.38 -1.32 -0.96 -
EY 1.75 -76.76 -49.79 -47.57 -41.97 -75.91 -103.82 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.22 0.22 0.21 0.28 0.20 0.18 7.28%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 25/05/22 19/01/22 20/10/21 19/08/21 25/05/21 20/01/21 21/10/20 -
Price 0.245 0.26 0.29 0.30 0.285 0.25 0.225 -
P/RPS 0.72 0.59 0.64 0.60 0.63 0.62 0.44 38.90%
P/EPS 56.04 -1.28 -2.12 -2.34 -1.97 -1.18 -0.90 -
EY 1.78 -78.24 -47.22 -42.82 -50.80 -85.02 -110.74 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.22 0.24 0.24 0.23 0.18 0.17 11.45%

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