[HHRG] QoQ Cumulative Quarter Result on 31-Dec-2014 [#4]

Stock
[HHRG] HHRG BERHAD
Announcement Date
26-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- 47.45%
YoY- 5.53%
Quarter Report
Latest QR
Upcoming QR
HHRG's Result
HHRG's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 71,072 53,029 26,460 91,660 68,454 45,377 21,319 122.99%
PBT 12,938 9,960 3,768 12,939 9,694 7,410 3,750 128.15%
Tax -560 -480 -249 -368 -1,501 -906 -470 12.37%
NP 12,378 9,480 3,519 12,571 8,193 6,504 3,280 142.19%
-
NP to SH 10,458 7,951 2,916 10,279 6,971 5,724 3,037 127.86%
-
Tax Rate 4.33% 4.82% 6.61% 2.84% 15.48% 12.23% 12.53% -
Total Cost 58,694 43,549 22,941 79,089 60,261 38,873 18,039 119.41%
-
Net Worth 77,175 74,154 69,819 59,280 64,925 43,049 39,751 55.56%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - 1,029 1,026 - - - - -
Div Payout % - 12.95% 35.21% - - - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 77,175 74,154 69,819 59,280 64,925 43,049 39,751 55.56%
NOSH 308,700 205,984 205,352 179,637 170,857 159,442 159,005 55.56%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 17.42% 17.88% 13.30% 13.71% 11.97% 14.33% 15.39% -
ROE 13.55% 10.72% 4.18% 17.34% 10.74% 13.30% 7.64% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 23.02 25.74 12.89 51.03 40.06 28.46 13.41 43.32%
EPS 3.39 3.86 1.42 3.81 4.08 3.59 1.91 46.54%
DPS 0.00 0.50 0.50 0.00 0.00 0.00 0.00 -
NAPS 0.25 0.36 0.34 0.33 0.38 0.27 0.25 0.00%
Adjusted Per Share Value based on latest NOSH - 205,389
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 7.72 5.76 2.88 9.96 7.44 4.93 2.32 122.72%
EPS 1.14 0.86 0.32 1.12 0.76 0.62 0.33 128.34%
DPS 0.00 0.11 0.11 0.00 0.00 0.00 0.00 -
NAPS 0.0839 0.0806 0.0759 0.0644 0.0706 0.0468 0.0432 55.60%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 - - -
Price 0.445 0.67 0.49 0.43 0.505 0.00 0.00 -
P/RPS 1.93 2.60 3.80 0.84 1.26 0.00 0.00 -
P/EPS 13.14 17.36 34.51 7.51 12.38 0.00 0.00 -
EY 7.61 5.76 2.90 13.31 8.08 0.00 0.00 -
DY 0.00 0.75 1.02 0.00 0.00 0.00 0.00 -
P/NAPS 1.78 1.86 1.44 1.30 1.33 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/11/15 24/08/15 18/05/15 26/02/15 21/11/14 27/08/14 22/07/14 -
Price 0.735 0.375 0.755 0.495 0.465 0.49 0.00 -
P/RPS 3.19 1.46 5.86 0.97 1.16 1.72 0.00 -
P/EPS 21.70 9.72 53.17 8.65 11.40 13.65 0.00 -
EY 4.61 10.29 1.88 11.56 8.77 7.33 0.00 -
DY 0.00 1.33 0.66 0.00 0.00 0.00 0.00 -
P/NAPS 2.94 1.04 2.22 1.50 1.22 1.81 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