[HHRG] QoQ Cumulative Quarter Result on 31-Dec-2023 [#3]

Stock
[HHRG] HHRG BERHAD
Announcement Date
20-Feb-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2024
Quarter
31-Dec-2023 [#3]
Profit Trend
QoQ- 37.24%
YoY- -60.71%
Quarter Report
Latest QR
Upcoming QR
HHRG's Result
HHRG's Financial Summary
View:
Show?
Cumulative Result
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Revenue 124,322 94,881 58,610 28,943 155,299 121,041 83,372 30.49%
PBT 10,635 10,187 6,574 2,300 33,367 22,900 11,281 -3.85%
Tax -2,892 -2,686 -1,489 -894 -3,354 -1,745 -990 104.21%
NP 7,743 7,501 5,085 1,406 30,013 21,155 10,291 -17.26%
-
NP to SH 6,966 6,833 4,979 1,512 26,662 17,389 7,906 -8.08%
-
Tax Rate 27.19% 26.37% 22.65% 38.87% 10.05% 7.62% 8.78% -
Total Cost 116,579 87,380 53,525 27,537 125,286 99,886 73,081 36.48%
-
Net Worth 208,280 207,791 198,242 194,021 184,866 176,717 163,681 17.40%
Dividend
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Net Worth 208,280 207,791 198,242 194,021 184,866 176,717 163,681 17.40%
NOSH 867,835 865,798 865,798 860,632 812,081 789,968 746,235 10.57%
Ratio Analysis
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
NP Margin 6.23% 7.91% 8.68% 4.86% 19.33% 17.48% 12.34% -
ROE 3.34% 3.29% 2.51% 0.78% 14.42% 9.84% 4.83% -
Per Share
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
RPS 14.33 10.96 6.80 3.43 19.32 15.75 11.21 17.76%
EPS 0.81 0.80 0.58 0.18 3.59 2.41 1.13 -19.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.24 0.24 0.23 0.23 0.23 0.23 0.22 5.96%
Adjusted Per Share Value based on latest NOSH - 865,798
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
RPS 13.51 10.31 6.37 3.15 16.88 13.16 9.06 30.49%
EPS 0.76 0.74 0.54 0.16 2.90 1.89 0.86 -7.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2264 0.2258 0.2155 0.2109 0.2009 0.1921 0.1779 17.41%
Price Multiplier on Financial Quarter End Date
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Date 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 -
Price 0.215 0.335 0.23 0.30 0.41 0.475 0.37 -
P/RPS 1.50 3.06 3.38 8.74 2.12 3.02 3.30 -40.85%
P/EPS 26.79 42.45 39.82 167.38 12.36 20.99 34.82 -16.02%
EY 3.73 2.36 2.51 0.60 8.09 4.76 2.87 19.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 1.40 1.00 1.30 1.78 2.07 1.68 -34.01%
Price Multiplier on Announcement Date
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Date 29/05/24 20/02/24 29/11/23 25/08/23 23/05/23 23/02/23 25/11/22 -
Price 0.225 0.30 0.335 0.27 0.335 0.57 0.47 -
P/RPS 1.57 2.74 4.93 7.87 1.73 3.62 4.19 -47.99%
P/EPS 28.03 38.01 57.99 150.64 10.10 25.19 44.23 -26.19%
EY 3.57 2.63 1.72 0.66 9.90 3.97 2.26 35.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 1.25 1.46 1.17 1.46 2.48 2.14 -42.18%

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