[HHHCORP] QoQ Annualized Quarter Result on 31-Mar-2022 [#1]

Stock
[HHHCORP] HIAP HUAT HOLDINGS BHD
Announcement Date
25-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- 71.9%
YoY- 41.15%
Quarter Report
Latest QR
Upcoming QR
HHHCORP's Result
HHHCORP's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 80,035 83,501 76,254 69,148 61,731 65,001 45,790 44.95%
PBT 10,826 14,073 13,086 10,340 5,750 7,389 5,794 51.52%
Tax -2,772 -4,169 -4,328 -4,620 -2,358 -1,782 -1,366 60.07%
NP 8,054 9,904 8,758 5,720 3,392 5,606 4,428 48.84%
-
NP to SH 8,155 10,005 8,852 5,872 3,416 5,684 4,492 48.65%
-
Tax Rate 25.61% 29.62% 33.07% 44.68% 41.01% 24.12% 23.58% -
Total Cost 71,981 73,597 67,496 63,428 58,339 59,394 41,362 44.53%
-
Net Worth 82,955 82,955 79,005 79,005 75,054 70,296 65,837 16.60%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 82,955 82,955 79,005 79,005 75,054 70,296 65,837 16.60%
NOSH 399,138 399,138 399,138 399,138 399,138 399,138 333,301 12.73%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 10.06% 11.86% 11.49% 8.27% 5.49% 8.63% 9.67% -
ROE 9.83% 12.06% 11.20% 7.43% 4.55% 8.09% 6.82% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 20.26 21.14 19.30 17.50 15.63 17.57 13.91 28.40%
EPS 2.06 2.53 2.24 1.48 0.96 1.65 1.36 31.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.21 0.21 0.20 0.20 0.19 0.19 0.20 3.29%
Adjusted Per Share Value based on latest NOSH - 399,138
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 20.58 21.47 19.61 17.78 15.87 16.71 11.77 44.98%
EPS 2.10 2.57 2.28 1.51 0.88 1.46 1.16 48.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2133 0.2133 0.2032 0.2032 0.193 0.1808 0.1693 16.60%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 0.135 0.14 0.11 0.12 0.145 0.145 0.135 -
P/RPS 0.67 0.66 0.57 0.69 0.93 0.83 0.97 -21.80%
P/EPS 6.54 5.53 4.91 8.07 16.77 9.44 9.89 -24.04%
EY 15.29 18.09 20.37 12.39 5.96 10.60 10.11 31.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.67 0.55 0.60 0.76 0.76 0.68 -3.95%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 27/02/23 24/11/22 26/08/22 25/05/22 22/02/22 25/11/21 24/08/21 -
Price 0.155 0.125 0.15 0.125 0.155 0.145 0.165 -
P/RPS 0.77 0.59 0.78 0.71 0.99 0.83 1.19 -25.13%
P/EPS 7.51 4.94 6.69 8.41 17.92 9.44 12.09 -27.13%
EY 13.32 20.26 14.94 11.89 5.58 10.60 8.27 37.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.60 0.75 0.63 0.82 0.76 0.83 -7.34%

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