[HHRG] QoQ Annualized Quarter Result on 31-Dec-2022 [#3]

Stock
[HHRG] HHRG BERHAD
Announcement Date
23-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2023
Quarter
31-Dec-2022 [#3]
Profit Trend
QoQ- 46.63%
YoY- 149.81%
Quarter Report
Latest QR
Upcoming QR
HHRG's Result
HHRG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 117,220 115,772 155,299 161,388 166,744 189,972 103,502 8.64%
PBT 13,148 9,200 33,367 30,533 22,562 17,900 14,847 -7.77%
Tax -2,978 -3,576 -3,354 -2,326 -1,980 -1,960 -340 324.34%
NP 10,170 5,624 30,013 28,206 20,582 15,940 14,507 -21.06%
-
NP to SH 9,958 6,048 26,662 23,185 15,812 9,236 14,483 -22.08%
-
Tax Rate 22.65% 38.87% 10.05% 7.62% 8.78% 10.95% 2.29% -
Total Cost 107,050 110,148 125,286 133,181 146,162 174,032 88,995 13.09%
-
Net Worth 198,242 194,021 184,866 176,717 163,681 135,759 71,861 96.57%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 198,242 194,021 184,866 176,717 163,681 135,759 71,861 96.57%
NOSH 865,798 860,632 812,081 789,968 746,235 743,774 283,128 110.53%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 8.68% 4.86% 19.33% 17.48% 12.34% 8.39% 14.02% -
ROE 5.02% 3.12% 14.42% 13.12% 9.66% 6.80% 20.15% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 13.60 13.72 19.32 21.00 22.41 29.39 72.01 -67.04%
EPS 1.16 0.72 3.59 3.21 2.26 1.44 10.76 -77.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.23 0.23 0.23 0.23 0.22 0.21 0.50 -40.38%
Adjusted Per Share Value based on latest NOSH - 789,968
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 13.51 13.34 17.89 18.59 19.21 21.89 11.92 8.69%
EPS 1.15 0.70 3.07 2.67 1.82 1.06 1.67 -22.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2284 0.2235 0.213 0.2036 0.1886 0.1564 0.0828 96.56%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 0.23 0.30 0.41 0.475 0.37 0.305 0.705 -
P/RPS 1.69 2.19 2.12 2.26 1.65 1.04 0.98 43.75%
P/EPS 19.91 41.84 12.36 15.74 17.41 21.35 7.00 100.61%
EY 5.02 2.39 8.09 6.35 5.74 4.68 14.29 -50.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.30 1.78 2.07 1.68 1.45 1.41 -20.45%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/11/23 25/08/23 23/05/23 23/02/23 25/11/22 30/08/22 25/05/22 -
Price 0.335 0.27 0.335 0.57 0.47 0.35 0.335 -
P/RPS 2.46 1.97 1.73 2.71 2.10 1.19 0.47 201.15%
P/EPS 29.00 37.66 10.10 18.89 22.12 24.50 3.32 323.57%
EY 3.45 2.66 9.90 5.29 4.52 4.08 30.08 -76.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.46 1.17 1.46 2.48 2.14 1.67 0.67 68.00%

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