[HHRG] QoQ Quarter Result on 30-Sep-2015 [#3]

Stock
[HHRG] HHRG BERHAD
Announcement Date
30-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- -50.21%
YoY- 101.04%
Quarter Report
Latest QR
Upcoming QR
HHRG's Result
HHRG's Financial Summary
View:
Show?
Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 18,798 20,707 19,994 18,043 26,569 26,460 23,206 -13.11%
PBT 820 255 -1,592 2,978 6,192 3,768 3,245 -60.06%
Tax -48 45 -125 -80 -231 -249 1,133 -
NP 772 300 -1,717 2,898 5,961 3,519 4,378 -68.58%
-
NP to SH 801 339 -1,658 2,507 5,035 2,916 3,308 -61.18%
-
Tax Rate 5.85% -17.65% - 2.69% 3.73% 6.61% -34.92% -
Total Cost 18,026 20,407 21,711 15,145 20,608 22,941 18,828 -2.86%
-
Net Worth 77,175 77,175 77,175 77,175 73,983 69,819 67,778 9.05%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - - - - 1,026 - -
Div Payout % - - - - - 35.21% - -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 77,175 77,175 77,175 77,175 73,983 69,819 67,778 9.05%
NOSH 308,700 308,700 308,700 308,700 205,510 205,352 205,389 31.24%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 4.11% 1.45% -8.59% 16.06% 22.44% 13.30% 18.87% -
ROE 1.04% 0.44% -2.15% 3.25% 6.81% 4.18% 4.88% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 6.09 6.71 6.48 5.84 12.93 12.89 11.30 -33.79%
EPS 0.26 0.11 -0.54 0.81 2.45 1.42 1.07 -61.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.50 0.00 -
NAPS 0.25 0.25 0.25 0.25 0.36 0.34 0.33 -16.91%
Adjusted Per Share Value based on latest NOSH - 308,700
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 2.17 2.39 2.30 2.08 3.06 3.05 2.67 -12.92%
EPS 0.09 0.04 -0.19 0.29 0.58 0.34 0.38 -61.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.12 0.00 -
NAPS 0.0889 0.0889 0.0889 0.0889 0.0853 0.0805 0.0781 9.02%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 0.385 0.405 0.605 0.445 0.67 0.49 0.43 -
P/RPS 6.32 6.04 9.34 7.61 5.18 3.80 3.81 40.17%
P/EPS 148.38 368.80 -112.64 54.80 27.35 34.51 26.70 214.07%
EY 0.67 0.27 -0.89 1.82 3.66 2.90 3.75 -68.31%
DY 0.00 0.00 0.00 0.00 0.00 1.02 0.00 -
P/NAPS 1.54 1.62 2.42 1.78 1.86 1.44 1.30 11.96%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 29/08/16 26/05/16 29/02/16 30/11/15 24/08/15 18/05/15 26/02/15 -
Price 0.315 0.415 0.445 0.735 0.375 0.755 0.495 -
P/RPS 5.17 6.19 6.87 12.58 2.90 5.86 4.38 11.70%
P/EPS 121.40 377.91 -82.85 90.50 15.31 53.17 30.73 150.11%
EY 0.82 0.26 -1.21 1.10 6.53 1.88 3.25 -60.10%
DY 0.00 0.00 0.00 0.00 0.00 0.66 0.00 -
P/NAPS 1.26 1.66 1.78 2.94 1.04 2.22 1.50 -10.98%

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