[HHRG] QoQ Cumulative Quarter Result on 31-Mar-2015 [#1]

Stock
[HHRG] HHRG BERHAD
Announcement Date
18-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -71.63%
YoY- -3.98%
Quarter Report
Latest QR
Upcoming QR
HHRG's Result
HHRG's Financial Summary
View:
Show?
Cumulative Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 91,016 71,072 53,029 26,460 91,660 68,454 45,377 58.84%
PBT 11,346 12,938 9,960 3,768 12,939 9,694 7,410 32.74%
Tax -685 -560 -480 -249 -368 -1,501 -906 -16.96%
NP 10,661 12,378 9,480 3,519 12,571 8,193 6,504 38.89%
-
NP to SH 8,800 10,458 7,951 2,916 10,279 6,971 5,724 33.10%
-
Tax Rate 6.04% 4.33% 4.82% 6.61% 2.84% 15.48% 12.23% -
Total Cost 80,355 58,694 43,549 22,941 79,089 60,261 38,873 62.05%
-
Net Worth 77,175 77,175 74,154 69,819 59,280 64,925 43,049 47.41%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - 1,029 1,026 - - - -
Div Payout % - - 12.95% 35.21% - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 77,175 77,175 74,154 69,819 59,280 64,925 43,049 47.41%
NOSH 308,700 308,700 205,984 205,352 179,637 170,857 159,442 55.15%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 11.71% 17.42% 17.88% 13.30% 13.71% 11.97% 14.33% -
ROE 11.40% 13.55% 10.72% 4.18% 17.34% 10.74% 13.30% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 29.48 23.02 25.74 12.89 51.03 40.06 28.46 2.36%
EPS 2.85 3.39 3.86 1.42 3.81 4.08 3.59 -14.22%
DPS 0.00 0.00 0.50 0.50 0.00 0.00 0.00 -
NAPS 0.25 0.25 0.36 0.34 0.33 0.38 0.27 -4.98%
Adjusted Per Share Value based on latest NOSH - 205,352
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 10.49 8.19 6.11 3.05 10.56 7.89 5.23 58.84%
EPS 1.01 1.20 0.92 0.34 1.18 0.80 0.66 32.69%
DPS 0.00 0.00 0.12 0.12 0.00 0.00 0.00 -
NAPS 0.0889 0.0889 0.0854 0.0804 0.0683 0.0748 0.0496 47.39%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 - -
Price 0.605 0.445 0.67 0.49 0.43 0.505 0.00 -
P/RPS 2.05 1.93 2.60 3.80 0.84 1.26 0.00 -
P/EPS 21.22 13.14 17.36 34.51 7.51 12.38 0.00 -
EY 4.71 7.61 5.76 2.90 13.31 8.08 0.00 -
DY 0.00 0.00 0.75 1.02 0.00 0.00 0.00 -
P/NAPS 2.42 1.78 1.86 1.44 1.30 1.33 0.00 -
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 29/02/16 30/11/15 24/08/15 18/05/15 26/02/15 21/11/14 27/08/14 -
Price 0.445 0.735 0.375 0.755 0.495 0.465 0.49 -
P/RPS 1.51 3.19 1.46 5.86 0.97 1.16 1.72 -8.29%
P/EPS 15.61 21.70 9.72 53.17 8.65 11.40 13.65 9.33%
EY 6.41 4.61 10.29 1.88 11.56 8.77 7.33 -8.53%
DY 0.00 0.00 1.33 0.66 0.00 0.00 0.00 -
P/NAPS 1.78 2.94 1.04 2.22 1.50 1.22 1.81 -1.10%

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