[HHRG] QoQ Quarter Result on 31-Mar-2014 [#1]

Stock
[HHRG] HHRG BERHAD
Announcement Date
22-Jul-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- 25.03%
YoY- 16.81%
Quarter Report
Latest QR
Upcoming QR
HHRG's Result
HHRG's Financial Summary
View:
Show?
Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 23,206 23,077 24,058 21,319 23,076 18,149 16,413 25.89%
PBT 3,245 2,284 3,660 3,750 3,456 2,231 2,693 13.19%
Tax 1,133 -595 -436 -470 -924 -67 -207 -
NP 4,378 1,689 3,224 3,280 2,532 2,164 2,486 45.68%
-
NP to SH 3,308 1,247 2,687 3,037 2,429 2,282 2,429 22.79%
-
Tax Rate -34.92% 26.05% 11.91% 12.53% 26.74% 3.00% 7.69% -
Total Cost 18,828 21,388 20,834 18,039 20,544 15,985 13,927 22.19%
-
Net Worth 67,778 74,040 42,928 39,751 36,754 0 0 -
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 67,778 74,040 42,928 39,751 36,754 0 0 -
NOSH 205,389 194,843 158,994 159,005 159,802 159,580 159,802 18.15%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 18.87% 7.32% 13.40% 15.39% 10.97% 11.92% 15.15% -
ROE 4.88% 1.68% 6.26% 7.64% 6.61% 0.00% 0.00% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 11.30 11.84 15.13 13.41 14.44 11.37 10.27 6.56%
EPS 1.07 0.64 1.69 1.91 1.52 1.43 1.52 -20.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.33 0.38 0.27 0.25 0.23 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 159,005
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 2.43 2.41 2.52 2.23 2.41 1.90 1.72 25.82%
EPS 0.35 0.13 0.28 0.32 0.25 0.24 0.25 25.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0709 0.0775 0.0449 0.0416 0.0384 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 - - - - - -
Price 0.43 0.505 0.00 0.00 0.00 0.00 0.00 -
P/RPS 3.81 4.26 0.00 0.00 0.00 0.00 0.00 -
P/EPS 26.70 78.91 0.00 0.00 0.00 0.00 0.00 -
EY 3.75 1.27 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.30 1.33 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 26/02/15 21/11/14 27/08/14 22/07/14 - - - -
Price 0.495 0.465 0.49 0.00 0.00 0.00 0.00 -
P/RPS 4.38 3.93 3.24 0.00 0.00 0.00 0.00 -
P/EPS 30.73 72.66 28.99 0.00 0.00 0.00 0.00 -
EY 3.25 1.38 3.45 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.50 1.22 1.81 0.00 0.00 0.00 0.00 -

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