[HHRG] QoQ Cumulative Quarter Result on 31-Dec-2015 [#4]

Stock
[HHRG] HHRG BERHAD
Announcement Date
29-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- -15.85%
YoY- -14.39%
Quarter Report
Latest QR
Upcoming QR
HHRG's Result
HHRG's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 57,358 39,505 20,707 91,016 71,072 53,029 26,460 67.25%
PBT 824 1,075 255 11,346 12,938 9,960 3,768 -63.60%
Tax -277 -3 45 -685 -560 -480 -249 7.34%
NP 547 1,072 300 10,661 12,378 9,480 3,519 -70.99%
-
NP to SH 600 1,140 339 8,800 10,458 7,951 2,916 -65.04%
-
Tax Rate 33.62% 0.28% -17.65% 6.04% 4.33% 4.82% 6.61% -
Total Cost 56,811 38,433 20,407 80,355 58,694 43,549 22,941 82.73%
-
Net Worth 77,175 77,175 77,175 77,175 77,175 74,154 69,819 6.88%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - - - - 1,029 1,026 -
Div Payout % - - - - - 12.95% 35.21% -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 77,175 77,175 77,175 77,175 77,175 74,154 69,819 6.88%
NOSH 308,700 308,700 308,700 308,700 308,700 205,984 205,352 31.13%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 0.95% 2.71% 1.45% 11.71% 17.42% 17.88% 13.30% -
ROE 0.78% 1.48% 0.44% 11.40% 13.55% 10.72% 4.18% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 18.58 12.80 6.71 29.48 23.02 25.74 12.89 27.51%
EPS 0.19 0.37 0.11 2.85 3.39 3.86 1.42 -73.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.50 0.50 -
NAPS 0.25 0.25 0.25 0.25 0.25 0.36 0.34 -18.48%
Adjusted Per Share Value based on latest NOSH - 308,700
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 6.00 4.13 2.17 9.52 7.43 5.55 2.77 67.17%
EPS 0.06 0.12 0.04 0.92 1.09 0.83 0.31 -66.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.11 0.11 -
NAPS 0.0807 0.0807 0.0807 0.0807 0.0807 0.0776 0.073 6.89%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.30 0.385 0.405 0.605 0.445 0.67 0.49 -
P/RPS 1.61 3.01 6.04 2.05 1.93 2.60 3.80 -43.50%
P/EPS 154.35 104.25 368.80 21.22 13.14 17.36 34.51 170.72%
EY 0.65 0.96 0.27 4.71 7.61 5.76 2.90 -63.00%
DY 0.00 0.00 0.00 0.00 0.00 0.75 1.02 -
P/NAPS 1.20 1.54 1.62 2.42 1.78 1.86 1.44 -11.41%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 28/11/16 29/08/16 26/05/16 29/02/16 30/11/15 24/08/15 18/05/15 -
Price 0.28 0.315 0.415 0.445 0.735 0.375 0.755 -
P/RPS 1.51 2.46 6.19 1.51 3.19 1.46 5.86 -59.40%
P/EPS 144.06 85.30 377.91 15.61 21.70 9.72 53.17 93.99%
EY 0.69 1.17 0.26 6.41 4.61 10.29 1.88 -48.64%
DY 0.00 0.00 0.00 0.00 0.00 1.33 0.66 -
P/NAPS 1.12 1.26 1.66 1.78 2.94 1.04 2.22 -36.54%

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