[HHHCORP] QoQ Annualized Quarter Result on 31-Dec-2021 [#4]

Stock
[HHHCORP] HIAP HUAT HOLDINGS BHD
Announcement Date
22-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- -39.9%
YoY- 279.32%
Quarter Report
Latest QR
Upcoming QR
HHHCORP's Result
HHHCORP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 83,501 76,254 69,148 61,731 65,001 45,790 43,076 55.40%
PBT 14,073 13,086 10,340 5,750 7,389 5,794 5,704 82.48%
Tax -4,169 -4,328 -4,620 -2,358 -1,782 -1,366 -1,872 70.45%
NP 9,904 8,758 5,720 3,392 5,606 4,428 3,832 88.22%
-
NP to SH 10,005 8,852 5,872 3,416 5,684 4,492 4,160 79.41%
-
Tax Rate 29.62% 33.07% 44.68% 41.01% 24.12% 23.58% 32.82% -
Total Cost 73,597 67,496 63,428 58,339 59,394 41,362 39,244 52.01%
-
Net Worth 82,955 79,005 79,005 75,054 70,296 65,837 65,837 16.64%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 82,955 79,005 79,005 75,054 70,296 65,837 65,837 16.64%
NOSH 399,138 399,138 399,138 399,138 399,138 333,301 333,301 12.75%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 11.86% 11.49% 8.27% 5.49% 8.63% 9.67% 8.90% -
ROE 12.06% 11.20% 7.43% 4.55% 8.09% 6.82% 6.32% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 21.14 19.30 17.50 15.63 17.57 13.91 13.09 37.61%
EPS 2.53 2.24 1.48 0.96 1.65 1.36 1.28 57.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.21 0.20 0.20 0.19 0.19 0.20 0.20 3.30%
Adjusted Per Share Value based on latest NOSH - 399,138
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 20.92 19.10 17.32 15.47 16.29 11.47 10.79 55.42%
EPS 2.51 2.22 1.47 0.86 1.42 1.13 1.04 79.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2078 0.1979 0.1979 0.188 0.1761 0.1649 0.1649 16.65%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.14 0.11 0.12 0.145 0.145 0.135 0.12 -
P/RPS 0.66 0.57 0.69 0.93 0.83 0.97 0.92 -19.84%
P/EPS 5.53 4.91 8.07 16.77 9.44 9.89 9.50 -30.26%
EY 18.09 20.37 12.39 5.96 10.60 10.11 10.53 43.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.55 0.60 0.76 0.76 0.68 0.60 7.62%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 24/11/22 26/08/22 25/05/22 22/02/22 25/11/21 24/08/21 24/05/21 -
Price 0.125 0.15 0.125 0.155 0.145 0.165 0.115 -
P/RPS 0.59 0.78 0.71 0.99 0.83 1.19 0.88 -23.37%
P/EPS 4.94 6.69 8.41 17.92 9.44 12.09 9.10 -33.42%
EY 20.26 14.94 11.89 5.58 10.60 8.27 10.99 50.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.75 0.63 0.82 0.76 0.83 0.58 2.28%

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