[HUAYANG] YoY Cumulative Quarter Result on 31-Dec-2019 [#3]

Stock
[HUAYANG] HUA YANG BHD
Announcement Date
22-Jan-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2020
Quarter
31-Dec-2019 [#3]
Profit Trend
QoQ- 32.58%
YoY- -28.35%
Quarter Report
Latest QR
Upcoming QR
HUAYANG's Result
HUAYANG's Financial Summary
View:
Show?
Cumulative Result
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Revenue 78,799 79,380 82,956 222,697 199,511 143,951 304,680 -20.17%
PBT 3,726 -11,868 3,440 12,012 14,957 6,063 68,136 -38.37%
Tax -2,444 -4,944 393 -5,865 -6,377 -4,718 -16,859 -27.51%
NP 1,282 -16,812 3,833 6,147 8,580 1,345 51,277 -45.91%
-
NP to SH 1,333 -16,763 3,898 6,222 8,684 1,345 51,277 -45.55%
-
Tax Rate 65.59% - -11.42% 48.83% 42.64% 77.82% 24.74% -
Total Cost 77,517 96,192 79,123 216,550 190,931 142,606 253,403 -17.90%
-
Net Worth 392,533 422,400 492,799 566,720 616,000 591,359 591,359 -6.59%
Dividend
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Div - - - - - 7,040 7,040 -
Div Payout % - - - - - 523.42% 13.73% -
Equity
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Net Worth 392,533 422,400 492,799 566,720 616,000 591,359 591,359 -6.59%
NOSH 440,000 352,000 352,000 352,000 352,000 352,000 352,000 3.78%
Ratio Analysis
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
NP Margin 1.63% -21.18% 4.62% 2.76% 4.30% 0.93% 16.83% -
ROE 0.34% -3.97% 0.79% 1.10% 1.41% 0.23% 8.67% -
Per Share
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 20.28 22.55 23.57 63.27 56.68 40.90 86.56 -21.47%
EPS 0.34 -4.76 1.11 1.77 2.47 0.38 14.57 -46.52%
DPS 0.00 0.00 0.00 0.00 0.00 2.00 2.00 -
NAPS 1.01 1.20 1.40 1.61 1.75 1.68 1.68 -8.12%
Adjusted Per Share Value based on latest NOSH - 352,000
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 17.91 18.04 18.85 50.61 45.34 32.72 69.25 -20.17%
EPS 0.30 -3.81 0.89 1.41 1.97 0.31 11.65 -45.64%
DPS 0.00 0.00 0.00 0.00 0.00 1.60 1.60 -
NAPS 0.8921 0.96 1.12 1.288 1.40 1.344 1.344 -6.59%
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 -
Price 0.17 0.265 0.28 0.36 0.345 0.61 1.13 -
P/RPS 0.84 1.18 1.19 0.57 0.61 1.49 1.31 -7.13%
P/EPS 49.56 -5.56 25.28 20.37 13.98 159.64 7.76 36.19%
EY 2.02 -17.97 3.95 4.91 7.15 0.63 12.89 -26.56%
DY 0.00 0.00 0.00 0.00 0.00 3.28 1.77 -
P/NAPS 0.17 0.22 0.20 0.22 0.20 0.36 0.67 -20.42%
Price Multiplier on Announcement Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 18/01/23 19/01/22 20/01/21 22/01/20 23/01/19 24/01/18 17/01/17 -
Price 0.16 0.26 0.25 0.365 0.37 0.625 1.08 -
P/RPS 0.79 1.15 1.06 0.58 0.65 1.53 1.25 -7.35%
P/EPS 46.65 -5.46 22.58 20.65 15.00 163.57 7.41 35.86%
EY 2.14 -18.32 4.43 4.84 6.67 0.61 13.49 -26.41%
DY 0.00 0.00 0.00 0.00 0.00 3.20 1.85 -
P/NAPS 0.16 0.22 0.18 0.23 0.21 0.37 0.64 -20.62%

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