[HHHCORP] QoQ TTM Result on 30-Jun-2022 [#2]

Stock
[HHHCORP] HIAP HUAT HOLDINGS BHD
Announcement Date
26-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Jun-2022 [#2]
Profit Trend
QoQ- 45.58%
YoY- 136.82%
Quarter Report
Latest QR
Upcoming QR
HHHCORP's Result
HHHCORP's Financial Summary
View:
Show?
TTM Result
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Revenue 84,103 80,035 75,606 76,963 68,249 61,731 57,836 28.38%
PBT 9,520 10,826 10,763 9,396 6,909 5,750 5,777 39.55%
Tax -1,997 -2,772 -4,148 -3,839 -3,045 -2,358 -1,323 31.61%
NP 7,523 8,054 6,615 5,557 3,864 3,392 4,454 41.87%
-
NP to SH 7,589 8,155 6,657 5,596 3,844 3,416 3,905 55.79%
-
Tax Rate 20.98% 25.61% 38.54% 40.86% 44.07% 41.01% 22.90% -
Total Cost 76,580 71,981 68,991 71,406 64,385 58,339 53,382 27.22%
-
Net Worth 75,395 82,955 82,955 79,005 79,005 75,054 70,296 4.78%
Dividend
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Net Worth 75,395 82,955 82,955 79,005 79,005 75,054 70,296 4.78%
NOSH 399,138 399,138 399,138 399,138 399,138 399,138 399,138 0.00%
Ratio Analysis
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
NP Margin 8.94% 10.06% 8.75% 7.22% 5.66% 5.49% 7.70% -
ROE 10.07% 9.83% 8.02% 7.08% 4.87% 4.55% 5.56% -
Per Share
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 23.43 20.26 19.14 19.48 17.28 15.63 15.63 31.01%
EPS 2.11 2.06 1.69 1.42 0.97 0.86 1.06 58.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.21 0.21 0.21 0.20 0.20 0.19 0.19 6.90%
Adjusted Per Share Value based on latest NOSH - 399,138
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 21.63 20.58 19.44 19.79 17.55 15.87 14.87 28.40%
EPS 1.95 2.10 1.71 1.44 0.99 0.88 1.00 56.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1939 0.2133 0.2133 0.2032 0.2032 0.193 0.1808 4.77%
Price Multiplier on Financial Quarter End Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 -
Price 0.125 0.135 0.14 0.11 0.12 0.145 0.145 -
P/RPS 0.53 0.67 0.73 0.56 0.69 0.93 0.93 -31.28%
P/EPS 5.91 6.54 8.31 7.76 12.33 16.77 13.74 -43.04%
EY 16.91 15.29 12.04 12.88 8.11 5.96 7.28 75.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.64 0.67 0.55 0.60 0.76 0.76 -14.59%
Price Multiplier on Announcement Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 29/05/23 27/02/23 24/11/22 26/08/22 25/05/22 22/02/22 25/11/21 -
Price 0.135 0.155 0.125 0.15 0.125 0.155 0.145 -
P/RPS 0.58 0.77 0.65 0.77 0.72 0.99 0.93 -27.02%
P/EPS 6.39 7.51 7.42 10.59 12.85 17.92 13.74 -40.00%
EY 15.66 13.32 13.48 9.44 7.78 5.58 7.28 66.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.74 0.60 0.75 0.63 0.82 0.76 -10.83%

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