[HHRG] QoQ Annualized Quarter Result on 31-Dec-2021 [#3]

Stock
[HHRG] HHRG BERHAD
Announcement Date
28-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
31-Dec-2021 [#3]
Profit Trend
QoQ- -17.56%
YoY- 138.63%
Quarter Report
Latest QR
Upcoming QR
HHRG's Result
HHRG'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 166,744 189,972 103,502 97,301 81,110 82,304 73,594 72.42%
PBT 22,562 17,900 14,847 9,812 12,614 7,996 -17,811 -
Tax -1,980 -1,960 -340 -490 -1,334 -1,648 -1,895 2.96%
NP 20,582 15,940 14,507 9,321 11,280 6,348 -19,706 -
-
NP to SH 15,812 9,236 14,483 9,281 11,258 6,340 -19,773 -
-
Tax Rate 8.78% 10.95% 2.29% 4.99% 10.58% 20.61% - -
Total Cost 146,162 174,032 88,995 87,980 69,830 75,956 93,300 34.84%
-
Net Worth 163,681 135,759 71,861 55,266 50,200 38,060 36,063 173.87%
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 163,681 135,759 71,861 55,266 50,200 38,060 36,063 173.87%
NOSH 746,235 743,774 283,128 131,587 139,606 138,707 92,471 301.81%
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 12.34% 8.39% 14.02% 9.58% 13.91% 7.71% -26.78% -
ROE 9.66% 6.80% 20.15% 16.79% 22.43% 16.66% -54.83% -
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 22.41 29.39 72.01 73.94 58.17 71.36 79.59 -57.00%
EPS 2.26 1.44 10.76 7.05 8.84 5.48 -37.27 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.22 0.21 0.50 0.42 0.36 0.33 0.39 -31.70%
Adjusted Per Share Value based on latest NOSH - 140,210
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 19.21 21.89 11.92 11.21 9.34 9.48 8.48 72.40%
EPS 1.82 1.06 1.67 1.07 1.30 0.73 -2.28 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1886 0.1564 0.0828 0.0637 0.0578 0.0438 0.0415 174.11%
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 0.37 0.305 0.705 0.77 0.54 0.765 0.625 -
P/RPS 1.65 1.04 0.98 1.04 0.93 1.07 0.79 63.32%
P/EPS 17.41 21.35 7.00 10.92 6.69 13.92 -2.92 -
EY 5.74 4.68 14.29 9.16 14.95 7.19 -34.21 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.68 1.45 1.41 1.83 1.50 2.32 1.60 3.30%
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 25/11/22 30/08/22 25/05/22 28/02/22 25/11/21 29/09/21 28/05/21 -
Price 0.47 0.35 0.335 0.685 0.83 0.565 0.66 -
P/RPS 2.10 1.19 0.47 0.93 1.43 0.79 0.83 85.57%
P/EPS 22.12 24.50 3.32 9.71 10.28 10.28 -3.09 -
EY 4.52 4.08 30.08 10.30 9.73 9.73 -32.40 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.14 1.67 0.67 1.63 2.31 1.71 1.69 17.02%

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