[HUAYANG] YoY Annualized Quarter 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- 106.98%
YoY- 118.3%
Quarter Report
Latest QR
Upcoming QR
HUAYANG's Result
HUAYANG's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 113,744 139,480 93,676 132,444 66,440 328,708 266,168 -13.20%
PBT 12,932 5,472 5,440 5,720 -18,792 27,972 13,720 -0.98%
Tax -4,968 2,352 -4,600 -2,200 -688 -13,276 -9,672 -10.50%
NP 7,964 7,824 840 3,520 -19,480 14,696 4,048 11.92%
-
NP to SH 8,748 7,940 908 3,556 -19,436 14,796 4,048 13.69%
-
Tax Rate 38.42% -42.98% 84.56% 38.46% - 47.46% 70.50% -
Total Cost 105,780 131,656 92,836 128,924 85,920 314,012 262,120 -14.02%
-
Net Worth 461,999 448,799 436,480 443,519 478,720 587,839 594,880 -4.12%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 461,999 448,799 436,480 443,519 478,720 587,839 594,880 -4.12%
NOSH 440,000 440,000 352,000 352,000 352,000 352,000 352,000 3.78%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin 7.00% 5.61% 0.90% 2.66% -29.32% 4.47% 1.52% -
ROE 1.89% 1.77% 0.21% 0.80% -4.06% 2.52% 0.68% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 25.85 31.70 26.61 37.63 18.88 93.38 75.62 -16.36%
EPS 2.00 1.80 0.24 1.00 -5.52 4.20 1.16 9.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.05 1.02 1.24 1.26 1.36 1.67 1.69 -7.61%
Adjusted Per Share Value based on latest NOSH - 352,000
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 25.85 31.70 21.29 30.10 15.10 74.71 60.49 -13.20%
EPS 2.00 1.80 0.21 0.81 -4.42 3.36 0.92 13.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.05 1.02 0.992 1.008 1.088 1.336 1.352 -4.12%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 -
Price 0.345 0.24 0.20 0.27 0.27 0.40 0.46 -
P/RPS 1.33 0.76 0.75 0.72 1.43 0.43 0.61 13.85%
P/EPS 17.35 13.30 77.53 26.73 -4.89 9.52 40.00 -12.98%
EY 5.76 7.52 1.29 3.74 -20.45 10.51 2.50 14.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.24 0.16 0.21 0.20 0.24 0.27 3.39%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 24/07/24 20/07/23 20/07/22 19/08/21 18/08/20 17/07/19 18/07/18 -
Price 0.335 0.29 0.205 0.30 0.27 0.41 0.465 -
P/RPS 1.30 0.91 0.77 0.80 1.43 0.44 0.61 13.42%
P/EPS 16.85 16.07 79.47 29.70 -4.89 9.75 40.43 -13.56%
EY 5.93 6.22 1.26 3.37 -20.45 10.25 2.47 15.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.28 0.17 0.24 0.20 0.25 0.28 2.24%

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