[HUAYANG] YoY TTM Result on 30-Sep-2020 [#2]

Stock
[HUAYANG] HUA YANG BHD
Announcement Date
21-Oct-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
30-Sep-2020 [#2]
Profit Trend
QoQ- -8.21%
YoY- -368.99%
Quarter Report
Latest QR
Upcoming QR
HUAYANG's Result
HUAYANG's Financial Summary
View:
Show?
TTM Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 162,747 119,941 160,029 179,604 296,449 268,624 247,786 -6.76%
PBT 8,155 15,777 -43,865 -84,160 -9,188 13,809 30,105 -19.55%
Tax -3,108 -6,014 -4,419 -3,613 -9,942 -8,788 -7,924 -14.43%
NP 5,047 9,763 -48,284 -87,773 -19,130 5,021 22,181 -21.85%
-
NP to SH 5,175 9,861 -48,199 -87,710 -18,702 5,021 22,181 -21.53%
-
Tax Rate 38.11% 38.12% - - - 63.64% 26.32% -
Total Cost 157,700 110,178 208,313 267,377 315,579 263,603 225,605 -5.79%
-
Net Worth 448,799 436,480 432,960 478,720 566,720 612,480 591,359 -4.49%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div - - - - - - 14,080 -
Div Payout % - - - - - - 63.48% -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 448,799 436,480 432,960 478,720 566,720 612,480 591,359 -4.49%
NOSH 440,000 352,000 352,000 352,000 352,000 352,000 352,000 3.78%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 3.10% 8.14% -30.17% -48.87% -6.45% 1.87% 8.95% -
ROE 1.15% 2.26% -11.13% -18.32% -3.30% 0.82% 3.75% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 36.99 34.07 45.46 51.02 84.22 76.31 70.39 -10.16%
EPS 1.18 2.80 -13.69 -24.92 -5.31 1.43 6.30 -24.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 4.00 -
NAPS 1.02 1.24 1.23 1.36 1.61 1.74 1.68 -7.97%
Adjusted Per Share Value based on latest NOSH - 352,000
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 36.99 27.26 36.37 40.82 67.37 61.05 56.32 -6.76%
EPS 1.18 2.24 -10.95 -19.93 -4.25 1.14 5.04 -21.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.20 -
NAPS 1.02 0.992 0.984 1.088 1.288 1.392 1.344 -4.49%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 0.305 0.18 0.275 0.24 0.325 0.43 0.815 -
P/RPS 0.82 0.53 0.60 0.47 0.39 0.56 1.16 -5.61%
P/EPS 25.93 6.43 -2.01 -0.96 -6.12 30.15 12.93 12.29%
EY 3.86 15.56 -49.79 -103.82 -16.35 3.32 7.73 -10.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.91 -
P/NAPS 0.30 0.15 0.22 0.18 0.20 0.25 0.49 -7.84%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 18/10/23 19/10/22 20/10/21 21/10/20 23/10/19 25/10/18 27/10/17 -
Price 0.30 0.175 0.29 0.225 0.335 0.39 0.83 -
P/RPS 0.81 0.51 0.64 0.44 0.40 0.51 1.18 -6.07%
P/EPS 25.51 6.25 -2.12 -0.90 -6.31 27.34 13.17 11.64%
EY 3.92 16.01 -47.22 -110.74 -15.86 3.66 7.59 -10.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.82 -
P/NAPS 0.29 0.14 0.24 0.17 0.21 0.22 0.49 -8.36%

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