[HUAYANG] YoY Quarter Result on 30-Sep-2021 [#2]

Stock
[HUAYANG] HUA YANG BHD
Announcement Date
20-Oct-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
30-Sep-2021 [#2]
Profit Trend
QoQ- -1072.67%
YoY- -52.69%
Quarter Report
Latest QR
Upcoming QR
HUAYANG's Result
HUAYANG's Financial Summary
View:
Show?
Quarter Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 29,876 56,774 25,542 16,096 32,446 67,995 64,545 -12.03%
PBT 3,016 1,252 933 -7,186 -5,126 2,935 3,664 -3.18%
Tax -1,590 -759 -613 -1,480 -551 -1,959 -1,764 -1.71%
NP 1,426 493 320 -8,666 -5,677 976 1,900 -4.66%
-
NP to SH 1,356 535 337 -8,647 -5,663 994 1,900 -5.46%
-
Tax Rate 52.72% 60.62% 65.70% - - 66.75% 48.14% -
Total Cost 28,450 56,281 25,222 24,762 38,123 67,019 62,645 -12.31%
-
Net Worth 484,000 448,799 436,480 432,960 478,720 566,720 612,480 -3.84%
Dividend
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Net Worth 484,000 448,799 436,480 432,960 478,720 566,720 612,480 -3.84%
NOSH 440,000 440,000 352,000 352,000 352,000 352,000 352,000 3.78%
Ratio Analysis
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
NP Margin 4.77% 0.87% 1.25% -53.84% -17.50% 1.44% 2.94% -
ROE 0.28% 0.12% 0.08% -2.00% -1.18% 0.18% 0.31% -
Per Share
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 6.79 12.90 7.26 4.57 9.22 19.32 18.34 -15.24%
EPS 0.31 0.12 0.10 -2.46 -1.61 0.28 0.54 -8.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.10 1.02 1.24 1.23 1.36 1.61 1.74 -7.35%
Adjusted Per Share Value based on latest NOSH - 352,000
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 6.79 12.90 5.81 3.66 7.37 15.45 14.67 -12.03%
EPS 0.31 0.12 0.08 -1.97 -1.29 0.23 0.43 -5.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.10 1.02 0.992 0.984 1.088 1.288 1.392 -3.84%
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 30/09/24 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 -
Price 0.325 0.305 0.18 0.275 0.24 0.325 0.43 -
P/RPS 4.79 2.36 2.48 6.01 2.60 1.68 2.35 12.58%
P/EPS 105.46 250.84 188.01 -11.19 -14.92 115.09 79.66 4.78%
EY 0.95 0.40 0.53 -8.93 -6.70 0.87 1.26 -4.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.30 0.15 0.22 0.18 0.20 0.25 3.08%
Price Multiplier on Announcement Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 23/10/24 18/10/23 19/10/22 20/10/21 21/10/20 23/10/19 25/10/18 -
Price 0.315 0.30 0.175 0.29 0.225 0.335 0.39 -
P/RPS 4.64 2.33 2.41 6.34 2.44 1.73 2.13 13.84%
P/EPS 102.21 246.73 182.79 -11.81 -13.99 118.63 72.25 5.94%
EY 0.98 0.41 0.55 -8.47 -7.15 0.84 1.38 -5.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.29 0.14 0.24 0.17 0.21 0.22 4.70%

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