[HUAYANG] QoQ TTM Result on 30-Jun-2023 [#1]

Stock
[HUAYANG] HUA YANG BHD
Announcement Date
20-Jul-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2024
Quarter
30-Jun-2023 [#1]
Profit Trend
QoQ- 54.61%
YoY- 467.5%
Quarter Report
Latest QR
Upcoming QR
HUAYANG's Result
HUAYANG's Financial Summary
View:
Show?
TTM Result
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Revenue 205,084 191,564 162,747 131,515 120,064 119,606 119,941 42.94%
PBT 9,818 10,198 8,155 7,836 7,828 23,293 15,777 -27.08%
Tax -3,732 -3,569 -3,108 -2,962 -4,700 -3,773 -6,014 -27.22%
NP 6,086 6,629 5,047 4,874 3,128 19,520 9,763 -27.00%
-
NP to SH 6,251 6,784 5,175 4,977 3,219 19,613 9,861 -26.18%
-
Tax Rate 38.01% 35.00% 38.11% 37.80% 60.04% 16.20% 38.12% -
Total Cost 198,998 184,935 157,700 126,641 116,936 100,086 110,178 48.25%
-
Net Worth 466,399 453,199 448,799 448,799 396,419 392,533 436,480 4.51%
Dividend
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Net Worth 466,399 453,199 448,799 448,799 396,419 392,533 436,480 4.51%
NOSH 440,000 440,000 440,000 440,000 440,000 440,000 352,000 16.02%
Ratio Analysis
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
NP Margin 2.97% 3.46% 3.10% 3.71% 2.61% 16.32% 8.14% -
ROE 1.34% 1.50% 1.15% 1.11% 0.81% 5.00% 2.26% -
Per Share
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
RPS 46.61 43.54 36.99 29.89 30.89 30.77 34.07 23.21%
EPS 1.42 1.54 1.18 1.13 0.83 5.05 2.80 -36.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.06 1.03 1.02 1.02 1.02 1.01 1.24 -9.91%
Adjusted Per Share Value based on latest NOSH - 440,000
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
RPS 46.61 43.54 36.99 29.89 27.29 27.18 27.26 42.94%
EPS 1.42 1.54 1.18 1.13 0.73 4.46 2.24 -26.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.06 1.03 1.02 1.02 0.901 0.8921 0.992 4.51%
Price Multiplier on Financial Quarter End Date
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Date 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 -
Price 0.34 0.28 0.305 0.24 0.23 0.17 0.18 -
P/RPS 0.73 0.64 0.82 0.80 0.74 0.55 0.53 23.76%
P/EPS 23.93 18.16 25.93 21.22 27.77 3.37 6.43 139.96%
EY 4.18 5.51 3.86 4.71 3.60 29.69 15.56 -58.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.27 0.30 0.24 0.23 0.17 0.15 65.64%
Price Multiplier on Announcement Date
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Date 29/05/24 05/02/24 18/10/23 20/07/23 24/05/23 18/01/23 19/10/22 -
Price 0.385 0.31 0.30 0.29 0.25 0.16 0.175 -
P/RPS 0.83 0.71 0.81 0.97 0.81 0.52 0.51 38.31%
P/EPS 27.10 20.11 25.51 25.64 30.18 3.17 6.25 165.66%
EY 3.69 4.97 3.92 3.90 3.31 31.54 16.01 -62.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.30 0.29 0.28 0.25 0.16 0.14 87.58%

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