[HUAYANG] YoY Cumulative 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- 101.74%
YoY- 118.3%
Quarter Report
Latest QR
Upcoming QR
HUAYANG's Result
HUAYANG's Financial Summary
View:
Show?
Cumulative Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 28,436 34,870 23,419 33,111 16,610 82,177 66,542 -13.20%
PBT 3,233 1,368 1,360 1,430 -4,698 6,993 3,430 -0.98%
Tax -1,242 588 -1,150 -550 -172 -3,319 -2,418 -10.50%
NP 1,991 1,956 210 880 -4,870 3,674 1,012 11.92%
-
NP to SH 2,187 1,985 227 889 -4,859 3,699 1,012 13.69%
-
Tax Rate 38.42% -42.98% 84.56% 38.46% - 47.46% 70.50% -
Total Cost 26,445 32,914 23,209 32,231 21,480 78,503 65,530 -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 0.47% 0.44% 0.05% 0.20% -1.01% 0.63% 0.17% -
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 6.46 7.93 6.65 9.41 4.72 23.35 18.90 -16.36%
EPS 0.50 0.45 0.06 0.25 -1.38 1.05 0.29 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 6.46 7.93 5.32 7.53 3.78 18.68 15.12 -13.20%
EPS 0.50 0.45 0.05 0.20 -1.10 0.84 0.23 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 5.34 3.03 3.01 2.87 5.72 1.71 2.43 14.00%
P/EPS 69.41 53.20 310.13 106.91 -19.56 38.06 160.00 -12.98%
EY 1.44 1.88 0.32 0.94 -5.11 2.63 0.63 14.75%
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 5.18 3.66 3.08 3.19 5.72 1.76 2.46 13.20%
P/EPS 67.40 64.28 317.89 118.79 -19.56 39.02 161.74 -13.56%
EY 1.48 1.56 0.31 0.84 -5.11 2.56 0.62 15.59%
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