[HHHCORP] QoQ Annualized Quarter Result on 30-Jun-2013 [#2]

Stock
[HHHCORP] HIAP HUAT HOLDINGS BHD
Announcement Date
22-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 6.87%
YoY--%
Quarter Report
Latest QR
Upcoming QR
HHHCORP's Result
HHHCORP's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 33,736 42,578 40,174 40,366 38,364 39,209 37,540 -6.88%
PBT 1,228 2,827 2,980 3,938 3,744 4,840 8,601 -72.71%
Tax -328 -297 -382 -984 -980 -1,872 -1,958 -69.64%
NP 900 2,530 2,597 2,954 2,764 2,968 6,642 -73.65%
-
NP to SH 900 2,530 2,597 2,954 2,764 2,968 6,642 -73.65%
-
Tax Rate 26.71% 10.51% 12.82% 24.99% 26.18% 38.68% 22.76% -
Total Cost 32,836 40,048 37,577 37,412 35,600 36,241 30,897 4.14%
-
Net Worth 46,662 46,662 46,662 46,662 46,662 40,324 29,743 35.05%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 46,662 46,662 46,662 46,662 46,662 40,324 29,743 35.05%
NOSH 333,301 333,301 333,301 333,301 333,301 333,301 247,860 21.85%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 2.67% 5.94% 6.47% 7.32% 7.20% 7.57% 17.69% -
ROE 1.93% 5.42% 5.57% 6.33% 5.92% 7.36% 22.33% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 10.12 12.77 12.05 12.11 11.51 13.61 15.15 -23.60%
EPS 0.28 0.76 0.77 0.88 0.84 1.15 2.68 -77.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.14 0.14 0.14 0.14 0.14 0.14 0.12 10.83%
Adjusted Per Share Value based on latest NOSH - 333,301
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 8.45 10.67 10.07 10.11 9.61 9.82 9.41 -6.92%
EPS 0.23 0.63 0.65 0.74 0.69 0.74 1.66 -73.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1169 0.1169 0.1169 0.1169 0.1169 0.101 0.0745 35.06%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 - -
Price 0.17 0.145 0.125 0.14 0.14 0.17 0.00 -
P/RPS 1.68 1.14 1.04 1.16 1.22 1.25 0.00 -
P/EPS 62.96 19.10 16.04 15.80 16.88 16.50 0.00 -
EY 1.59 5.23 6.23 6.33 5.92 6.06 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.21 1.04 0.89 1.00 1.00 1.21 0.00 -
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 23/05/14 28/02/14 28/11/13 22/08/13 27/05/13 28/02/13 22/11/12 -
Price 0.18 0.165 0.14 0.125 0.15 0.145 0.00 -
P/RPS 1.78 1.29 1.16 1.03 1.30 1.07 0.00 -
P/EPS 66.66 21.74 17.97 14.10 18.09 14.07 0.00 -
EY 1.50 4.60 5.57 7.09 5.53 7.11 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.29 1.18 1.00 0.89 1.07 1.04 0.00 -

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