[HUAYANG] YoY TTM Result on 31-Dec-2021 [#3]

Stock
[HUAYANG] HUA YANG BHD
Announcement Date
19-Jan-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
31-Dec-2021 [#3]
Profit Trend
QoQ- -48.55%
YoY- 4.3%
Quarter Report
Latest QR
Upcoming QR
HUAYANG's Result
HUAYANG's Financial Summary
View:
Show?
TTM Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 191,564 119,606 156,302 140,979 300,550 286,251 224,629 -2.61%
PBT 10,198 23,293 -63,211 -72,980 -14,967 20,479 18,548 -9.48%
Tax -3,569 -3,773 -8,457 -1,910 -8,334 -8,833 -7,743 -12.10%
NP 6,629 19,520 -71,668 -74,890 -23,301 11,646 10,805 -7.81%
-
NP to SH 6,784 19,613 -71,602 -74,819 -22,945 11,750 10,805 -7.46%
-
Tax Rate 35.00% 16.20% - - - 43.13% 41.75% -
Total Cost 184,935 100,086 227,970 215,869 323,851 274,605 213,824 -2.38%
-
Net Worth 453,199 392,533 422,400 492,799 566,720 616,000 591,359 -4.33%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div - - - - - - 7,040 -
Div Payout % - - - - - - 65.16% -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 453,199 392,533 422,400 492,799 566,720 616,000 591,359 -4.33%
NOSH 440,000 440,000 352,000 352,000 352,000 352,000 352,000 3.78%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 3.46% 16.32% -45.85% -53.12% -7.75% 4.07% 4.81% -
ROE 1.50% 5.00% -16.95% -15.18% -4.05% 1.91% 1.83% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 43.54 30.77 44.40 40.05 85.38 81.32 63.82 -6.17%
EPS 1.54 5.05 -20.34 -21.26 -6.52 3.34 3.07 -10.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.00 -
NAPS 1.03 1.01 1.20 1.40 1.61 1.75 1.68 -7.82%
Adjusted Per Share Value based on latest NOSH - 352,000
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 43.54 27.18 35.52 32.04 68.31 65.06 51.05 -2.61%
EPS 1.54 4.46 -16.27 -17.00 -5.21 2.67 2.46 -7.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.60 -
NAPS 1.03 0.8921 0.96 1.12 1.288 1.40 1.344 -4.33%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 0.28 0.17 0.265 0.28 0.36 0.345 0.61 -
P/RPS 0.64 0.55 0.60 0.70 0.42 0.42 0.96 -6.53%
P/EPS 18.16 3.37 -1.30 -1.32 -5.52 10.34 19.87 -1.48%
EY 5.51 29.69 -76.76 -75.91 -18.11 9.68 5.03 1.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.28 -
P/NAPS 0.27 0.17 0.22 0.20 0.22 0.20 0.36 -4.67%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 05/02/24 18/01/23 19/01/22 20/01/21 22/01/20 23/01/19 24/01/18 -
Price 0.31 0.16 0.26 0.25 0.365 0.37 0.625 -
P/RPS 0.71 0.52 0.59 0.62 0.43 0.45 0.98 -5.22%
P/EPS 20.11 3.17 -1.28 -1.18 -5.60 11.08 20.36 -0.20%
EY 4.97 31.54 -78.24 -85.02 -17.86 9.02 4.91 0.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.20 -
P/NAPS 0.30 0.16 0.22 0.18 0.23 0.21 0.37 -3.43%

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