[HHRG] QoQ Cumulative Quarter Result on 30-Jun-2015 [#2]

Stock
[HHRG] HHRG BERHAD
Announcement Date
24-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 172.67%
YoY- 38.91%
Quarter Report
Latest QR
Upcoming QR
HHRG's Result
HHRG's Financial Summary
View:
Show?
Cumulative Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 20,707 91,016 71,072 53,029 26,460 91,660 68,454 -54.90%
PBT 255 11,346 12,938 9,960 3,768 12,939 9,694 -91.13%
Tax 45 -685 -560 -480 -249 -368 -1,501 -
NP 300 10,661 12,378 9,480 3,519 12,571 8,193 -88.95%
-
NP to SH 339 8,800 10,458 7,951 2,916 10,279 6,971 -86.65%
-
Tax Rate -17.65% 6.04% 4.33% 4.82% 6.61% 2.84% 15.48% -
Total Cost 20,407 80,355 58,694 43,549 22,941 79,089 60,261 -51.38%
-
Net Worth 77,175 77,175 77,175 74,154 69,819 59,280 64,925 12.20%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div - - - 1,029 1,026 - - -
Div Payout % - - - 12.95% 35.21% - - -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 77,175 77,175 77,175 74,154 69,819 59,280 64,925 12.20%
NOSH 308,700 308,700 308,700 205,984 205,352 179,637 170,857 48.29%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 1.45% 11.71% 17.42% 17.88% 13.30% 13.71% 11.97% -
ROE 0.44% 11.40% 13.55% 10.72% 4.18% 17.34% 10.74% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 6.71 29.48 23.02 25.74 12.89 51.03 40.06 -69.58%
EPS 0.11 2.85 3.39 3.86 1.42 3.81 4.08 -90.98%
DPS 0.00 0.00 0.00 0.50 0.50 0.00 0.00 -
NAPS 0.25 0.25 0.25 0.36 0.34 0.33 0.38 -24.33%
Adjusted Per Share Value based on latest NOSH - 205,510
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 2.18 9.60 7.50 5.59 2.79 9.67 7.22 -54.96%
EPS 0.04 0.93 1.10 0.84 0.31 1.08 0.74 -85.67%
DPS 0.00 0.00 0.00 0.11 0.11 0.00 0.00 -
NAPS 0.0814 0.0814 0.0814 0.0782 0.0736 0.0625 0.0685 12.17%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 0.405 0.605 0.445 0.67 0.49 0.43 0.505 -
P/RPS 6.04 2.05 1.93 2.60 3.80 0.84 1.26 184.02%
P/EPS 368.80 21.22 13.14 17.36 34.51 7.51 12.38 858.99%
EY 0.27 4.71 7.61 5.76 2.90 13.31 8.08 -89.60%
DY 0.00 0.00 0.00 0.75 1.02 0.00 0.00 -
P/NAPS 1.62 2.42 1.78 1.86 1.44 1.30 1.33 14.03%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 26/05/16 29/02/16 30/11/15 24/08/15 18/05/15 26/02/15 21/11/14 -
Price 0.415 0.445 0.735 0.375 0.755 0.495 0.465 -
P/RPS 6.19 1.51 3.19 1.46 5.86 0.97 1.16 205.05%
P/EPS 377.91 15.61 21.70 9.72 53.17 8.65 11.40 929.74%
EY 0.26 6.41 4.61 10.29 1.88 11.56 8.77 -90.40%
DY 0.00 0.00 0.00 1.33 0.66 0.00 0.00 -
P/NAPS 1.66 1.78 2.94 1.04 2.22 1.50 1.22 22.76%

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