[HHRG] QoQ Quarter Result on 30-Sep-2023 [#2]

Announcement Date
29-Nov-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2024
Quarter
30-Sep-2023 [#2]
Profit Trend
QoQ- 129.3%
YoY- -38.06%
Quarter Report
View:
Show?
Quarter Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 36,271 29,667 28,943 34,258 37,669 35,879 47,493 -16.40%
PBT 3,613 4,274 2,300 10,467 11,619 6,806 4,475 -13.26%
Tax -1,197 -595 -894 -1,609 -755 -500 -490 81.08%
NP 2,416 3,679 1,406 8,858 10,864 6,306 3,985 -28.30%
-
NP to SH 1,854 3,467 1,512 9,273 9,483 5,597 2,309 -13.57%
-
Tax Rate 33.13% 13.92% 38.87% 15.37% 6.50% 7.35% 10.95% -
Total Cost 33,855 25,988 27,537 25,400 26,805 29,573 43,508 -15.36%
-
Net Worth 207,791 198,242 194,021 184,866 176,717 163,681 135,759 32.70%
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Net Worth 207,791 198,242 194,021 184,866 176,717 163,681 135,759 32.70%
NOSH 865,798 865,798 860,632 812,081 789,968 746,235 743,774 10.62%
Ratio Analysis
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
NP Margin 6.66% 12.40% 4.86% 25.86% 28.84% 17.58% 8.39% -
ROE 0.89% 1.75% 0.78% 5.02% 5.37% 3.42% 1.70% -
Per Share
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 4.19 3.44 3.43 4.26 4.90 4.82 7.35 -31.17%
EPS 0.21 0.40 0.18 1.15 1.23 0.75 0.36 -30.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.24 0.23 0.23 0.23 0.23 0.22 0.21 9.28%
Adjusted Per Share Value based on latest NOSH - 865,798
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 4.19 3.43 3.34 3.96 4.35 4.14 5.49 -16.44%
EPS 0.21 0.40 0.17 1.07 1.10 0.65 0.27 -15.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.24 0.229 0.2241 0.2135 0.2041 0.1891 0.1568 32.71%
Price Multiplier on Financial Quarter End Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 -
Price 0.335 0.23 0.30 0.41 0.475 0.37 0.305 -
P/RPS 8.00 6.68 8.74 9.62 9.69 7.67 4.15 54.70%
P/EPS 156.44 57.18 167.38 35.54 38.49 49.18 85.39 49.55%
EY 0.64 1.75 0.60 2.81 2.60 2.03 1.17 -33.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.40 1.00 1.30 1.78 2.07 1.68 1.45 -2.30%
Price Multiplier on Announcement Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 20/02/24 29/11/23 25/08/23 23/05/23 23/02/23 25/11/22 30/08/22 -
Price 0.30 0.335 0.27 0.335 0.57 0.47 0.35 -
P/RPS 7.16 9.73 7.87 7.86 11.63 9.75 4.76 31.18%
P/EPS 140.10 83.28 150.64 29.04 46.18 62.48 97.99 26.82%
EY 0.71 1.20 0.66 3.44 2.17 1.60 1.02 -21.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 1.46 1.17 1.46 2.48 2.14 1.67 -17.51%

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