[HHRG] QoQ Cumulative Quarter Result on 30-Jun-2021 [#1]

Stock
[HHRG] HHRG BERHAD
Announcement Date
29-Sep-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
30-Jun-2021 [#1]
Profit Trend
QoQ- 108.02%
YoY- 155.97%
Quarter Report
Latest QR
Upcoming QR
HHRG's Result
HHRG's Financial Summary
View:
Show?
Cumulative Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 103,502 72,976 40,555 20,576 73,594 52,667 31,120 122.97%
PBT 14,847 7,359 6,307 1,999 -17,811 -17,158 -5,003 -
Tax -340 -368 -667 -412 -1,895 -794 -206 39.70%
NP 14,507 6,991 5,640 1,587 -19,706 -17,952 -5,209 -
-
NP to SH 14,483 6,961 5,629 1,585 -19,773 -18,019 -5,257 -
-
Tax Rate 2.29% 5.00% 10.58% 20.61% - - - -
Total Cost 88,995 65,985 34,915 18,989 93,300 70,619 36,329 81.82%
-
Net Worth 71,861 55,266 50,200 38,060 36,063 20,378 3,231 692.36%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 71,861 55,266 50,200 38,060 36,063 20,378 3,231 692.36%
NOSH 283,128 131,587 139,606 138,707 92,471 92,471 37,352 286.35%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin 14.02% 9.58% 13.91% 7.71% -26.78% -34.09% -16.74% -
ROE 20.15% 12.60% 11.21% 4.16% -54.83% -88.42% -162.66% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 72.01 55.46 29.08 17.84 79.59 105.96 84.74 -10.29%
EPS 10.76 5.29 4.42 1.37 -37.27 -44.88 -14.87 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.50 0.42 0.36 0.33 0.39 0.41 0.088 218.75%
Adjusted Per Share Value based on latest NOSH - 138,707
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 10.83 7.63 4.24 2.15 7.70 5.51 3.26 122.80%
EPS 1.52 0.73 0.59 0.17 -2.07 -1.88 -0.55 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0752 0.0578 0.0525 0.0398 0.0377 0.0213 0.0034 689.42%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 0.705 0.77 0.54 0.765 0.625 0.335 0.33 -
P/RPS 0.98 1.39 1.86 4.29 0.79 0.32 0.39 84.93%
P/EPS 7.00 14.56 13.38 55.67 -2.92 -0.92 -2.31 -
EY 14.29 6.87 7.48 1.80 -34.21 -108.22 -43.38 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.41 1.83 1.50 2.32 1.60 0.82 3.75 -47.93%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 25/05/22 28/02/22 25/11/21 29/09/21 28/05/21 11/03/21 27/11/20 -
Price 0.335 0.685 0.83 0.565 0.66 0.43 0.27 -
P/RPS 0.47 1.24 2.85 3.17 0.83 0.41 0.32 29.24%
P/EPS 3.32 12.95 20.56 41.11 -3.09 -1.19 -1.89 -
EY 30.08 7.72 4.86 2.43 -32.40 -84.31 -53.02 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 1.63 2.31 1.71 1.69 1.05 3.07 -63.78%

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