[HUAYANG] YoY TTM 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- -6.6%
YoY- 45.05%
Quarter Report
Latest QR
Upcoming QR
HUAYANG's Result
HUAYANG's Financial Summary
View:
Show?
TTM Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 171,752 162,747 119,941 160,029 179,604 296,449 268,624 -7.17%
PBT 13,447 8,155 15,777 -43,865 -84,160 -9,188 13,809 -0.44%
Tax -6,393 -3,108 -6,014 -4,419 -3,613 -9,942 -8,788 -5.16%
NP 7,054 5,047 9,763 -48,284 -87,773 -19,130 5,021 5.82%
-
NP to SH 7,274 5,175 9,861 -48,199 -87,710 -18,702 5,021 6.36%
-
Tax Rate 47.54% 38.11% 38.12% - - - 63.64% -
Total Cost 164,698 157,700 110,178 208,313 267,377 315,579 263,603 -7.53%
-
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 4.11% 3.10% 8.14% -30.17% -48.87% -6.45% 1.87% -
ROE 1.50% 1.15% 2.26% -11.13% -18.32% -3.30% 0.82% -
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 39.03 36.99 34.07 45.46 51.02 84.22 76.31 -10.56%
EPS 1.65 1.18 2.80 -13.69 -24.92 -5.31 1.43 2.41%
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 39.03 36.99 27.26 36.37 40.82 67.37 61.05 -7.17%
EPS 1.65 1.18 2.24 -10.95 -19.93 -4.25 1.14 6.35%
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 0.83 0.82 0.53 0.60 0.47 0.39 0.56 6.77%
P/EPS 19.66 25.93 6.43 -2.01 -0.96 -6.12 30.15 -6.87%
EY 5.09 3.86 15.56 -49.79 -103.82 -16.35 3.32 7.37%
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 0.81 0.81 0.51 0.64 0.44 0.40 0.51 8.00%
P/EPS 19.05 25.51 6.25 -2.12 -0.90 -6.31 27.34 -5.83%
EY 5.25 3.92 16.01 -47.22 -110.74 -15.86 3.66 6.19%
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