[HHRG] QoQ TTM Result on 30-Jun-2021 [#1]

Stock
[HHRG] HHRG BERHAD
Announcement Date
29-Sep-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
30-Jun-2021 [#1]
Profit Trend
QoQ- 22.34%
YoY- 66.21%
Quarter Report
Latest QR
Upcoming QR
HHRG's Result
HHRG's Financial Summary
View:
Show?
TTM Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 103,502 93,903 83,029 81,875 73,594 65,625 60,954 42.37%
PBT 14,847 6,706 -6,501 -13,080 -17,811 -37,935 -40,852 -
Tax -340 -1,469 -2,356 -2,179 -1,895 -410 -6 1378.95%
NP 14,507 5,237 -8,857 -15,259 -19,706 -38,345 -40,858 -
-
NP to SH 14,483 5,207 -8,887 -15,356 -19,773 -38,415 -40,890 -
-
Tax Rate 2.29% 21.91% - - - - - -
Total Cost 88,995 88,666 91,886 97,134 93,300 103,970 101,812 -8.58%
-
Net Worth 71,861 58,888 50,200 38,060 36,063 20,378 3,231 692.36%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 71,861 58,888 50,200 38,060 36,063 20,378 3,231 692.36%
NOSH 283,128 140,210 139,606 138,707 92,471 92,471 37,352 286.35%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin 14.02% 5.58% -10.67% -18.64% -26.78% -58.43% -67.03% -
ROE 20.15% 8.84% -17.70% -40.35% -54.83% -188.51% -1,265.24% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 72.01 66.97 59.54 70.99 79.59 132.03 165.97 -42.71%
EPS 10.08 3.71 -6.37 -13.31 -21.38 -77.29 -111.34 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.50 0.42 0.36 0.33 0.39 0.41 0.088 218.75%
Adjusted Per Share Value based on latest NOSH - 138,707
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 10.82 9.82 8.68 8.56 7.70 6.86 6.37 42.40%
EPS 1.51 0.54 -0.93 -1.61 -2.07 -4.02 -4.28 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0752 0.0616 0.0525 0.0398 0.0377 0.0213 0.0034 689.42%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 0.705 0.77 0.54 0.765 0.625 0.335 0.33 -
P/RPS 0.98 1.15 0.91 1.08 0.79 0.25 0.20 188.76%
P/EPS 7.00 20.73 -8.47 -5.75 -2.92 -0.43 -0.30 -
EY 14.29 4.82 -11.80 -17.40 -34.21 -230.71 -337.40 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.41 1.83 1.50 2.32 1.60 0.82 3.75 -47.93%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 25/05/22 28/02/22 25/11/21 29/09/21 28/05/21 11/03/21 27/11/20 -
Price 0.335 0.685 0.83 0.565 0.66 0.425 0.27 -
P/RPS 0.47 1.02 1.39 0.80 0.83 0.32 0.16 105.24%
P/EPS 3.32 18.45 -13.02 -4.24 -3.09 -0.55 -0.24 -
EY 30.08 5.42 -7.68 -23.57 -32.40 -181.85 -412.37 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 1.63 2.31 1.71 1.69 1.04 3.07 -63.78%

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