[HHHCORP] QoQ TTM Result on 30-Jun-2013 [#2]

Stock
[HHHCORP] HIAP HUAT HOLDINGS BHD
Announcement Date
22-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 74.36%
YoY--%
Quarter Report
Latest QR
Upcoming QR
HHHCORP's Result
HHHCORP's Financial Summary
View:
Show?
TTM Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 41,421 42,578 41,185 41,107 30,515 20,924 9,870 160.40%
PBT 2,198 2,827 774 3,131 2,098 1,162 2,623 -11.12%
Tax -134 -297 -701 -1,288 -1,041 -796 -382 -50.29%
NP 2,064 2,530 73 1,843 1,057 366 2,241 -5.34%
-
NP to SH 2,064 2,530 73 1,843 1,057 366 2,241 -5.34%
-
Tax Rate 6.10% 10.51% 90.57% 41.14% 49.62% 68.50% 14.56% -
Total Cost 39,357 40,048 41,112 39,264 29,458 20,558 7,629 198.86%
-
Net Worth 46,662 46,662 46,662 46,662 46,662 40,324 29,880 34.63%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 46,662 46,662 46,662 46,662 46,662 40,324 29,880 34.63%
NOSH 333,301 333,301 333,301 333,301 333,301 333,301 249,000 21.47%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 4.98% 5.94% 0.18% 4.48% 3.46% 1.75% 22.71% -
ROE 4.42% 5.42% 0.16% 3.95% 2.27% 0.91% 7.50% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 12.43 12.77 12.36 12.33 9.16 7.26 3.96 114.52%
EPS 0.62 0.76 0.02 0.55 0.32 0.13 0.90 -22.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.14 0.14 0.14 0.14 0.14 0.14 0.12 10.83%
Adjusted Per Share Value based on latest NOSH - 333,301
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 10.65 10.95 10.59 10.57 7.85 5.38 2.54 160.24%
EPS 0.53 0.65 0.02 0.47 0.27 0.09 0.58 -5.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.12 0.12 0.12 0.12 0.12 0.1037 0.0768 34.68%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 - -
Price 0.17 0.145 0.125 0.14 0.14 0.17 0.00 -
P/RPS 1.37 1.14 1.01 1.14 1.53 2.34 0.00 -
P/EPS 27.45 19.10 570.72 25.32 44.15 133.78 0.00 -
EY 3.64 5.23 0.18 3.95 2.27 0.75 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.21 1.04 0.89 1.00 1.00 1.21 0.00 -
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 23/05/14 28/02/14 28/11/13 22/08/13 - - - -
Price 0.18 0.165 0.14 0.125 0.00 0.00 0.00 -
P/RPS 1.45 1.29 1.13 1.01 0.00 0.00 0.00 -
P/EPS 29.07 21.74 639.21 22.61 0.00 0.00 0.00 -
EY 3.44 4.60 0.16 4.42 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.29 1.18 1.00 0.89 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