[HHRG] QoQ TTM Result on 30-Sep-2014 [#3]

Stock
[HHRG] HHRG BERHAD
Announcement Date
21-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- -9.92%
YoY--%
Quarter Report
Latest QR
Upcoming QR
HHRG's Result
HHRG's Financial Summary
View:
Show?
TTM Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 99,312 96,801 91,660 91,530 86,602 78,957 73,740 22.02%
PBT 15,489 12,957 12,939 13,150 13,097 12,130 11,382 22.87%
Tax 58 -147 -368 -2,425 -1,897 -1,668 -1,490 -
NP 15,547 12,810 12,571 10,725 11,200 10,462 9,892 35.29%
-
NP to SH 12,506 10,158 10,279 9,400 10,435 10,177 9,740 18.18%
-
Tax Rate -0.37% 1.13% 2.84% 18.44% 14.48% 13.75% 13.09% -
Total Cost 83,765 83,991 79,089 80,805 75,402 68,495 63,848 19.90%
-
Net Worth 0 0 67,778 0 42,928 39,751 36,754 -
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 0 0 67,778 0 42,928 39,751 36,754 -
NOSH 205,510 205,352 205,389 194,843 158,994 159,005 159,802 18.31%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 15.65% 13.23% 13.71% 11.72% 12.93% 13.25% 13.41% -
ROE 0.00% 0.00% 15.17% 0.00% 24.31% 25.60% 26.50% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 48.32 47.14 44.63 46.98 54.47 49.66 46.14 3.13%
EPS 6.09 4.95 5.00 4.82 6.56 6.40 6.10 -0.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.00 0.33 0.00 0.27 0.25 0.23 -
Adjusted Per Share Value based on latest NOSH - 194,843
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 11.44 11.15 10.56 10.55 9.98 9.10 8.50 21.96%
EPS 1.44 1.17 1.18 1.08 1.20 1.17 1.12 18.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.00 0.0781 0.00 0.0495 0.0458 0.0423 -
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 - - - -
Price 0.67 0.49 0.43 0.505 0.00 0.00 0.00 -
P/RPS 1.39 1.04 0.96 1.08 0.00 0.00 0.00 -
P/EPS 11.01 9.91 8.59 10.47 0.00 0.00 0.00 -
EY 9.08 10.10 11.64 9.55 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 1.30 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 24/08/15 18/05/15 26/02/15 - - - - -
Price 0.375 0.755 0.495 0.00 0.00 0.00 0.00 -
P/RPS 0.78 1.60 1.11 0.00 0.00 0.00 0.00 -
P/EPS 6.16 15.26 9.89 0.00 0.00 0.00 0.00 -
EY 16.23 6.55 10.11 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 0.00 0.00 1.50 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