[HHRG] QoQ Annualized Quarter Result on 30-Jun-2014 [#2]

Stock
[HHRG] HHRG BERHAD
Announcement Date
27-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- -5.76%
YoY- 13.82%
Quarter Report
Latest QR
Upcoming QR
HHRG's Result
HHRG's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 105,840 91,660 91,272 90,754 85,276 73,740 67,552 34.93%
PBT 15,072 12,939 12,925 14,820 15,000 11,382 10,568 26.72%
Tax -996 -368 -2,001 -1,812 -1,880 -1,490 -754 20.41%
NP 14,076 12,571 10,924 13,008 13,120 9,892 9,813 27.21%
-
NP to SH 11,664 10,279 9,294 11,448 12,148 9,740 9,748 12.72%
-
Tax Rate 6.61% 2.84% 15.48% 12.23% 12.53% 13.09% 7.13% -
Total Cost 91,764 79,089 80,348 77,746 72,156 63,848 57,738 36.22%
-
Net Worth 69,819 59,280 64,925 43,049 39,751 36,664 0 -
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div 4,107 - - - - - - -
Div Payout % 35.21% - - - - - - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 69,819 59,280 64,925 43,049 39,751 36,664 0 -
NOSH 205,352 179,637 170,857 159,442 159,005 159,410 159,281 18.47%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 13.30% 13.71% 11.97% 14.33% 15.39% 13.41% 14.53% -
ROE 16.71% 17.34% 14.32% 26.59% 30.56% 26.57% 0.00% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 51.54 51.03 53.42 56.92 53.63 46.26 42.41 13.89%
EPS 5.68 3.81 5.44 7.18 7.64 6.11 6.12 -4.85%
DPS 2.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.34 0.33 0.38 0.27 0.25 0.23 0.00 -
Adjusted Per Share Value based on latest NOSH - 158,994
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 11.07 9.59 9.55 9.49 8.92 7.71 7.06 35.00%
EPS 1.22 1.08 0.97 1.20 1.27 1.02 1.02 12.69%
DPS 0.43 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.073 0.062 0.0679 0.045 0.0416 0.0383 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 - - - - -
Price 0.49 0.43 0.505 0.00 0.00 0.00 0.00 -
P/RPS 0.95 0.84 0.95 0.00 0.00 0.00 0.00 -
P/EPS 8.63 7.51 9.28 0.00 0.00 0.00 0.00 -
EY 11.59 13.31 10.77 0.00 0.00 0.00 0.00 -
DY 4.08 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.44 1.30 1.33 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 18/05/15 26/02/15 21/11/14 27/08/14 22/07/14 - - -
Price 0.755 0.495 0.465 0.49 0.00 0.00 0.00 -
P/RPS 1.46 0.97 0.87 0.86 0.00 0.00 0.00 -
P/EPS 13.29 8.65 8.55 6.82 0.00 0.00 0.00 -
EY 7.52 11.56 11.70 14.65 0.00 0.00 0.00 -
DY 2.65 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.22 1.50 1.22 1.81 0.00 0.00 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