[HHRG] QoQ Cumulative Quarter Result on 30-Sep-2014 [#3]

Stock
[HHRG] HHRG BERHAD
Announcement Date
21-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 21.79%
YoY- -4.65%
Quarter Report
Latest QR
Upcoming QR
HHRG's Result
HHRG's Financial Summary
View:
Show?
Cumulative Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 53,029 26,460 91,660 68,454 45,377 21,319 73,740 -19.78%
PBT 9,960 3,768 12,939 9,694 7,410 3,750 11,382 -8.53%
Tax -480 -249 -368 -1,501 -906 -470 -1,490 -53.10%
NP 9,480 3,519 12,571 8,193 6,504 3,280 9,892 -2.80%
-
NP to SH 7,951 2,916 10,279 6,971 5,724 3,037 9,740 -12.68%
-
Tax Rate 4.82% 6.61% 2.84% 15.48% 12.23% 12.53% 13.09% -
Total Cost 43,549 22,941 79,089 60,261 38,873 18,039 63,848 -22.56%
-
Net Worth 74,154 69,819 59,280 64,925 43,049 39,751 36,664 60.13%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div 1,029 1,026 - - - - - -
Div Payout % 12.95% 35.21% - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 74,154 69,819 59,280 64,925 43,049 39,751 36,664 60.13%
NOSH 205,984 205,352 179,637 170,857 159,442 159,005 159,410 18.69%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 17.88% 13.30% 13.71% 11.97% 14.33% 15.39% 13.41% -
ROE 10.72% 4.18% 17.34% 10.74% 13.30% 7.64% 26.57% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 25.74 12.89 51.03 40.06 28.46 13.41 46.26 -32.42%
EPS 3.86 1.42 3.81 4.08 3.59 1.91 6.11 -26.43%
DPS 0.50 0.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.36 0.34 0.33 0.38 0.27 0.25 0.23 34.91%
Adjusted Per Share Value based on latest NOSH - 194,843
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 6.11 3.05 10.56 7.89 5.23 2.46 8.50 -19.80%
EPS 0.92 0.34 1.18 0.80 0.66 0.35 1.12 -12.32%
DPS 0.12 0.12 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0854 0.0804 0.0683 0.0748 0.0496 0.0458 0.0422 60.19%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 - - - -
Price 0.67 0.49 0.43 0.505 0.00 0.00 0.00 -
P/RPS 2.60 3.80 0.84 1.26 0.00 0.00 0.00 -
P/EPS 17.36 34.51 7.51 12.38 0.00 0.00 0.00 -
EY 5.76 2.90 13.31 8.08 0.00 0.00 0.00 -
DY 0.75 1.02 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.86 1.44 1.30 1.33 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 24/08/15 18/05/15 26/02/15 21/11/14 27/08/14 22/07/14 - -
Price 0.375 0.755 0.495 0.465 0.49 0.00 0.00 -
P/RPS 1.46 5.86 0.97 1.16 1.72 0.00 0.00 -
P/EPS 9.72 53.17 8.65 11.40 13.65 0.00 0.00 -
EY 10.29 1.88 11.56 8.77 7.33 0.00 0.00 -
DY 1.33 0.66 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 2.22 1.50 1.22 1.81 0.00 0.00 -

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