[HHRG] QoQ Annualized Quarter Result on 31-Mar-2022 [#4]

Stock
[HHRG] HHRG BERHAD
Announcement Date
25-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
31-Mar-2022 [#4]
Profit Trend
QoQ- 56.04%
YoY- 173.25%
Quarter Report
Latest QR
Upcoming QR
HHRG's Result
HHRG'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 161,388 166,744 189,972 103,502 97,301 81,110 82,304 56.47%
PBT 30,533 22,562 17,900 14,847 9,812 12,614 7,996 143.70%
Tax -2,326 -1,980 -1,960 -340 -490 -1,334 -1,648 25.74%
NP 28,206 20,582 15,940 14,507 9,321 11,280 6,348 169.54%
-
NP to SH 23,185 15,812 9,236 14,483 9,281 11,258 6,340 136.80%
-
Tax Rate 7.62% 8.78% 10.95% 2.29% 4.99% 10.58% 20.61% -
Total Cost 133,181 146,162 174,032 88,995 87,980 69,830 75,956 45.25%
-
Net Worth 176,717 163,681 135,759 71,861 55,266 50,200 38,060 177.53%
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 176,717 163,681 135,759 71,861 55,266 50,200 38,060 177.53%
NOSH 789,968 746,235 743,774 283,128 131,587 139,606 138,707 217.90%
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 17.48% 12.34% 8.39% 14.02% 9.58% 13.91% 7.71% -
ROE 13.12% 9.66% 6.80% 20.15% 16.79% 22.43% 16.66% -
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 21.00 22.41 29.39 72.01 73.94 58.17 71.36 -55.65%
EPS 3.21 2.26 1.44 10.76 7.05 8.84 5.48 -29.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.23 0.22 0.21 0.50 0.42 0.36 0.33 -21.33%
Adjusted Per Share Value based on latest NOSH - 283,128
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 16.88 17.44 19.87 10.82 10.18 8.48 8.61 56.45%
EPS 2.42 1.65 0.97 1.51 0.97 1.18 0.66 137.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1848 0.1712 0.142 0.0752 0.0578 0.0525 0.0398 177.54%
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 0.475 0.37 0.305 0.705 0.77 0.54 0.765 -
P/RPS 2.26 1.65 1.04 0.98 1.04 0.93 1.07 64.39%
P/EPS 15.74 17.41 21.35 7.00 10.92 6.69 13.92 8.51%
EY 6.35 5.74 4.68 14.29 9.16 14.95 7.19 -7.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.07 1.68 1.45 1.41 1.83 1.50 2.32 -7.30%
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 23/02/23 25/11/22 30/08/22 25/05/22 28/02/22 25/11/21 29/09/21 -
Price 0.57 0.47 0.35 0.335 0.685 0.83 0.565 -
P/RPS 2.71 2.10 1.19 0.47 0.93 1.43 0.79 126.94%
P/EPS 18.89 22.12 24.50 3.32 9.71 10.28 10.28 49.85%
EY 5.29 4.52 4.08 30.08 10.30 9.73 9.73 -33.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.48 2.14 1.67 0.67 1.63 2.31 1.71 28.03%

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