[HHRG] QoQ TTM Result on 30-Sep-2015 [#3]

Stock
[HHRG] HHRG BERHAD
Announcement Date
30-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 10.08%
YoY- 46.45%
Quarter Report
Latest QR
Upcoming QR
HHRG's Result
HHRG's Financial Summary
View:
Show?
TTM Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 77,542 85,313 91,066 94,278 99,312 96,801 91,660 -10.56%
PBT 2,461 7,833 11,346 16,183 15,489 12,957 12,939 -66.96%
Tax -208 -391 -685 573 58 -147 -368 -31.66%
NP 2,253 7,442 10,661 16,756 15,547 12,810 12,571 -68.24%
-
NP to SH 1,989 6,223 8,800 13,766 12,506 10,158 10,279 -66.57%
-
Tax Rate 8.45% 4.99% 6.04% -3.54% -0.37% 1.13% 2.84% -
Total Cost 75,289 77,871 80,405 77,522 83,765 83,991 79,089 -3.23%
-
Net Worth 77,019 77,045 77,175 77,376 0 0 67,778 8.90%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 77,019 77,045 77,175 77,376 0 0 67,778 8.90%
NOSH 308,700 308,700 308,700 308,700 205,510 205,352 205,389 31.24%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 2.91% 8.72% 11.71% 17.77% 15.65% 13.23% 13.71% -
ROE 2.58% 8.08% 11.40% 17.79% 0.00% 0.00% 15.17% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 25.17 27.68 29.50 30.46 48.32 47.14 44.63 -31.76%
EPS 0.65 2.02 2.85 4.45 6.09 4.95 5.00 -74.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.25 0.25 0.25 0.25 0.00 0.00 0.33 -16.91%
Adjusted Per Share Value based on latest NOSH - 308,700
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 8.11 8.92 9.53 9.86 10.39 10.13 9.59 -10.58%
EPS 0.21 0.65 0.92 1.44 1.31 1.06 1.08 -66.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0806 0.0806 0.0807 0.0809 0.00 0.00 0.0709 8.93%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 0.385 0.405 0.605 0.445 0.67 0.49 0.43 -
P/RPS 1.53 1.46 2.05 1.46 1.39 1.04 0.96 36.48%
P/EPS 59.63 20.06 21.22 10.01 11.01 9.91 8.59 264.32%
EY 1.68 4.99 4.71 9.99 9.08 10.10 11.64 -72.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.54 1.62 2.42 1.78 0.00 0.00 1.30 11.96%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 29/08/16 26/05/16 29/02/16 30/11/15 24/08/15 18/05/15 26/02/15 -
Price 0.315 0.415 0.445 0.735 0.375 0.755 0.495 -
P/RPS 1.25 1.50 1.51 2.41 0.78 1.60 1.11 8.24%
P/EPS 48.79 20.55 15.61 16.53 6.16 15.26 9.89 190.07%
EY 2.05 4.87 6.41 6.05 16.23 6.55 10.11 -65.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.26 1.66 1.78 2.94 0.00 0.00 1.50 -10.98%

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