[HHRG] QoQ Cumulative Quarter Result on 30-Sep-2015 [#3]

Stock
[HHRG] HHRG BERHAD
Announcement Date
30-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 31.53%
YoY- 50.02%
Quarter Report
Latest QR
Upcoming QR
HHRG's Result
HHRG's Financial Summary
View:
Show?
Cumulative Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 39,505 20,707 91,016 71,072 53,029 26,460 91,660 -42.97%
PBT 1,075 255 11,346 12,938 9,960 3,768 12,939 -80.98%
Tax -3 45 -685 -560 -480 -249 -368 -95.96%
NP 1,072 300 10,661 12,378 9,480 3,519 12,571 -80.65%
-
NP to SH 1,140 339 8,800 10,458 7,951 2,916 10,279 -76.94%
-
Tax Rate 0.28% -17.65% 6.04% 4.33% 4.82% 6.61% 2.84% -
Total Cost 38,433 20,407 80,355 58,694 43,549 22,941 79,089 -38.21%
-
Net Worth 77,175 77,175 77,175 77,175 74,154 69,819 59,280 19.24%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - - - 1,029 1,026 - -
Div Payout % - - - - 12.95% 35.21% - -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 77,175 77,175 77,175 77,175 74,154 69,819 59,280 19.24%
NOSH 308,700 308,700 308,700 308,700 205,984 205,352 179,637 43.51%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 2.71% 1.45% 11.71% 17.42% 17.88% 13.30% 13.71% -
ROE 1.48% 0.44% 11.40% 13.55% 10.72% 4.18% 17.34% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 12.80 6.71 29.48 23.02 25.74 12.89 51.03 -60.26%
EPS 0.37 0.11 2.85 3.39 3.86 1.42 3.81 -78.90%
DPS 0.00 0.00 0.00 0.00 0.50 0.50 0.00 -
NAPS 0.25 0.25 0.25 0.25 0.36 0.34 0.33 -16.91%
Adjusted Per Share Value based on latest NOSH - 308,700
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 4.13 2.17 9.52 7.43 5.55 2.77 9.59 -43.00%
EPS 0.12 0.04 0.92 1.09 0.83 0.31 1.08 -76.91%
DPS 0.00 0.00 0.00 0.00 0.11 0.11 0.00 -
NAPS 0.0807 0.0807 0.0807 0.0807 0.0776 0.073 0.062 19.23%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 0.385 0.405 0.605 0.445 0.67 0.49 0.43 -
P/RPS 3.01 6.04 2.05 1.93 2.60 3.80 0.84 134.34%
P/EPS 104.25 368.80 21.22 13.14 17.36 34.51 7.51 478.52%
EY 0.96 0.27 4.71 7.61 5.76 2.90 13.31 -82.70%
DY 0.00 0.00 0.00 0.00 0.75 1.02 0.00 -
P/NAPS 1.54 1.62 2.42 1.78 1.86 1.44 1.30 11.96%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 29/08/16 26/05/16 29/02/16 30/11/15 24/08/15 18/05/15 26/02/15 -
Price 0.315 0.415 0.445 0.735 0.375 0.755 0.495 -
P/RPS 2.46 6.19 1.51 3.19 1.46 5.86 0.97 86.07%
P/EPS 85.30 377.91 15.61 21.70 9.72 53.17 8.65 360.49%
EY 1.17 0.26 6.41 4.61 10.29 1.88 11.56 -78.31%
DY 0.00 0.00 0.00 0.00 1.33 0.66 0.00 -
P/NAPS 1.26 1.66 1.78 2.94 1.04 2.22 1.50 -10.98%

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