[HHRG] QoQ Cumulative Quarter Result on 31-Dec-2021 [#3]

Stock
[HHRG] HHRG BERHAD
Announcement Date
28-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
31-Dec-2021 [#3]
Profit Trend
QoQ- 23.66%
YoY- 138.63%
Quarter Report
Latest QR
Upcoming QR
HHRG's Result
HHRG's Financial Summary
View:
Show?
Cumulative Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 83,372 47,493 103,502 72,976 40,555 20,576 73,594 8.66%
PBT 11,281 4,475 14,847 7,359 6,307 1,999 -17,811 -
Tax -990 -490 -340 -368 -667 -412 -1,895 -35.10%
NP 10,291 3,985 14,507 6,991 5,640 1,587 -19,706 -
-
NP to SH 7,906 2,309 14,483 6,961 5,629 1,585 -19,773 -
-
Tax Rate 8.78% 10.95% 2.29% 5.00% 10.58% 20.61% - -
Total Cost 73,081 43,508 88,995 65,985 34,915 18,989 93,300 -15.01%
-
Net Worth 163,681 135,759 71,861 55,266 50,200 38,060 36,063 173.87%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 163,681 135,759 71,861 55,266 50,200 38,060 36,063 173.87%
NOSH 746,235 743,774 283,128 131,587 139,606 138,707 92,471 301.81%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 12.34% 8.39% 14.02% 9.58% 13.91% 7.71% -26.78% -
ROE 4.83% 1.70% 20.15% 12.60% 11.21% 4.16% -54.83% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 11.21 7.35 72.01 55.46 29.08 17.84 79.59 -72.89%
EPS 1.13 0.36 10.76 5.29 4.42 1.37 -37.27 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.22 0.21 0.50 0.42 0.36 0.33 0.39 -31.70%
Adjusted Per Share Value based on latest NOSH - 140,210
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 8.72 4.97 10.82 7.63 4.24 2.15 7.70 8.63%
EPS 0.83 0.24 1.51 0.73 0.59 0.17 -2.07 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1712 0.142 0.0752 0.0578 0.0525 0.0398 0.0377 173.97%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.37 0.305 0.705 0.77 0.54 0.765 0.625 -
P/RPS 3.30 4.15 0.98 1.39 1.86 4.29 0.79 159.14%
P/EPS 34.82 85.39 7.00 14.56 13.38 55.67 -2.92 -
EY 2.87 1.17 14.29 6.87 7.48 1.80 -34.21 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.68 1.45 1.41 1.83 1.50 2.32 1.60 3.30%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 25/11/22 30/08/22 25/05/22 28/02/22 25/11/21 29/09/21 28/05/21 -
Price 0.47 0.35 0.335 0.685 0.83 0.565 0.66 -
P/RPS 4.19 4.76 0.47 1.24 2.85 3.17 0.83 193.98%
P/EPS 44.23 97.99 3.32 12.95 20.56 41.11 -3.09 -
EY 2.26 1.02 30.08 7.72 4.86 2.43 -32.40 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.14 1.67 0.67 1.63 2.31 1.71 1.69 17.02%

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