[HUAYANG] YoY Annualized Quarter Result on 31-Dec-2024 [#3]

Stock
[HUAYANG] HUA YANG BHD
Announcement Date
22-Jan-2025
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2025
Quarter
31-Dec-2024 [#3]
Profit Trend
QoQ- 9.51%
YoY- 18.82%
Quarter Report
Latest QR
Upcoming QR
HUAYANG's Result
HUAYANG's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/24 31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 CAGR
Revenue 113,782 200,398 105,065 105,840 110,608 296,929 266,014 -13.18%
PBT 12,164 8,129 4,968 -15,824 4,586 16,016 19,942 -7.90%
Tax -4,633 -1,750 -3,258 -6,592 524 -7,820 -8,502 -9.61%
NP 7,530 6,378 1,709 -22,416 5,110 8,196 11,440 -6.72%
-
NP to SH 7,760 6,530 1,777 -22,350 5,197 8,296 11,578 -6.44%
-
Tax Rate 38.09% 21.53% 65.58% - -11.43% 48.83% 42.63% -
Total Cost 106,252 194,020 103,356 128,256 105,497 288,733 254,574 -13.54%
-
Net Worth 480,590 453,199 392,533 422,400 492,799 566,720 616,000 -4.04%
Dividend
31/12/24 31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/24 31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 CAGR
Net Worth 480,590 453,199 392,533 422,400 492,799 566,720 616,000 -4.04%
NOSH 440,909 440,000 440,000 352,000 352,000 352,000 352,000 3.82%
Ratio Analysis
31/12/24 31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 CAGR
NP Margin 6.62% 3.18% 1.63% -21.18% 4.62% 2.76% 4.30% -
ROE 1.61% 1.44% 0.45% -5.29% 1.05% 1.46% 1.88% -
Per Share
31/12/24 31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 CAGR
RPS 25.81 45.55 27.03 30.07 31.42 84.35 75.57 -16.37%
EPS 1.76 1.48 0.45 -6.35 1.48 2.36 3.29 -9.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.09 1.03 1.01 1.20 1.40 1.61 1.75 -7.58%
Adjusted Per Share Value based on latest NOSH - 437,884
31/12/24 31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 CAGR
RPS 25.98 45.77 23.99 24.17 25.26 67.81 60.75 -13.18%
EPS 1.77 1.49 0.41 -5.10 1.19 1.89 2.64 -6.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0975 1.035 0.8964 0.9646 1.1254 1.2942 1.4068 -4.04%
Price Multiplier on Financial Quarter End Date
31/12/24 31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 CAGR
Date 31/12/24 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 -
Price 0.29 0.28 0.17 0.265 0.28 0.36 0.345 -
P/RPS 1.12 0.61 0.63 0.88 0.89 0.43 0.46 15.97%
P/EPS 16.48 18.86 37.17 -4.17 18.96 15.27 10.49 7.81%
EY 6.07 5.30 2.69 -23.96 5.27 6.55 9.53 -7.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.27 0.17 0.22 0.20 0.22 0.20 5.12%
Price Multiplier on Announcement Date
31/12/24 31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 CAGR
Date 22/01/25 05/02/24 18/01/23 19/01/22 20/01/21 22/01/20 23/01/19 -
Price 0.285 0.31 0.16 0.26 0.25 0.365 0.37 -
P/RPS 1.10 0.68 0.59 0.86 0.80 0.43 0.49 14.41%
P/EPS 16.19 20.89 34.99 -4.09 16.93 15.49 11.25 6.24%
EY 6.18 4.79 2.86 -24.42 5.91 6.46 8.89 -5.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.30 0.16 0.22 0.18 0.23 0.21 3.62%

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