[HUAYANG] QoQ TTM Result on 30-Sep-2023 [#2]

Stock
[HUAYANG] HUA YANG BHD
Announcement Date
18-Oct-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2024
Quarter
30-Sep-2023 [#2]
Profit Trend
QoQ- 3.98%
YoY- -47.52%
Quarter Report
Latest QR
Upcoming QR
HUAYANG's Result
HUAYANG's Financial Summary
View:
Show?
TTM Result
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Revenue 198,650 205,084 191,564 162,747 131,515 120,064 119,606 40.28%
PBT 11,683 9,818 10,198 8,155 7,836 7,828 23,293 -36.89%
Tax -5,562 -3,732 -3,569 -3,108 -2,962 -4,700 -3,773 29.55%
NP 6,121 6,086 6,629 5,047 4,874 3,128 19,520 -53.87%
-
NP to SH 6,453 6,251 6,784 5,175 4,977 3,219 19,613 -52.37%
-
Tax Rate 47.61% 38.01% 35.00% 38.11% 37.80% 60.04% 16.20% -
Total Cost 192,529 198,998 184,935 157,700 126,641 116,936 100,086 54.73%
-
Net Worth 461,999 466,399 453,199 448,799 448,799 396,419 392,533 11.48%
Dividend
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
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 461,999 466,399 453,199 448,799 448,799 396,419 392,533 11.48%
NOSH 440,000 440,000 440,000 440,000 440,000 440,000 440,000 0.00%
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 3.08% 2.97% 3.46% 3.10% 3.71% 2.61% 16.32% -
ROE 1.40% 1.34% 1.50% 1.15% 1.11% 0.81% 5.00% -
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 45.15 46.61 43.54 36.99 29.89 30.89 30.77 29.15%
EPS 1.47 1.42 1.54 1.18 1.13 0.83 5.05 -56.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.05 1.06 1.03 1.02 1.02 1.02 1.01 2.62%
Adjusted Per Share Value based on latest NOSH - 440,000
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 45.15 46.61 43.54 36.99 29.89 27.29 27.18 40.30%
EPS 1.47 1.42 1.54 1.18 1.13 0.73 4.46 -52.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.05 1.06 1.03 1.02 1.02 0.901 0.8921 11.48%
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 0.345 0.34 0.28 0.305 0.24 0.23 0.17 -
P/RPS 0.76 0.73 0.64 0.82 0.80 0.74 0.55 24.08%
P/EPS 23.52 23.93 18.16 25.93 21.22 27.77 3.37 265.63%
EY 4.25 4.18 5.51 3.86 4.71 3.60 29.69 -72.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.32 0.27 0.30 0.24 0.23 0.17 55.67%
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 24/07/24 29/05/24 05/02/24 18/10/23 20/07/23 24/05/23 18/01/23 -
Price 0.335 0.385 0.31 0.30 0.29 0.25 0.16 -
P/RPS 0.74 0.83 0.71 0.81 0.97 0.81 0.52 26.54%
P/EPS 22.84 27.10 20.11 25.51 25.64 30.18 3.17 273.49%
EY 4.38 3.69 4.97 3.92 3.90 3.31 31.54 -73.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.36 0.30 0.29 0.28 0.25 0.16 58.80%

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