[HUAYANG] YoY TTM 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- 11.28%
YoY- 44.22%
Quarter Report
Latest QR
Upcoming QR
HUAYANG's Result
HUAYANG's Financial Summary
View:
Show?
TTM Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 198,650 131,515 110,495 176,379 215,153 292,999 249,294 -3.71%
PBT 11,683 7,836 7,658 -41,805 -76,099 -8,459 12,207 -0.72%
Tax -5,562 -2,962 -6,881 -3,490 -5,021 -9,747 -8,502 -6.82%
NP 6,121 4,874 777 -45,295 -81,120 -18,206 3,705 8.71%
-
NP to SH 6,453 4,977 877 -45,215 -81,053 -17,796 3,705 9.67%
-
Tax Rate 47.61% 37.80% 89.85% - - - 69.65% -
Total Cost 192,529 126,641 109,718 221,674 296,273 311,205 245,589 -3.97%
-
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 3.08% 3.71% 0.70% -25.68% -37.70% -6.21% 1.49% -
ROE 1.40% 1.11% 0.20% -10.19% -16.93% -3.03% 0.62% -
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 45.15 29.89 31.39 50.11 61.12 83.24 70.82 -7.22%
EPS 1.47 1.13 0.25 -12.85 -23.03 -5.06 1.05 5.76%
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 45.15 29.89 25.11 40.09 48.90 66.59 56.66 -3.71%
EPS 1.47 1.13 0.20 -10.28 -18.42 -4.04 0.84 9.76%
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 0.76 0.80 0.64 0.54 0.44 0.48 0.65 2.63%
P/EPS 23.52 21.22 80.27 -2.10 -1.17 -7.91 43.70 -9.80%
EY 4.25 4.71 1.25 -47.57 -85.28 -12.64 2.29 10.84%
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 0.74 0.97 0.65 0.60 0.44 0.49 0.66 1.92%
P/EPS 22.84 25.64 82.28 -2.34 -1.17 -8.11 44.18 -10.40%
EY 4.38 3.90 1.22 -42.82 -85.28 -12.33 2.26 11.64%
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