[HHRG] QoQ TTM Result on 30-Sep-2021 [#2]

Stock
[HHRG] HHRG BERHAD
Announcement Date
25-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
30-Sep-2021 [#2]
Profit Trend
QoQ- 42.13%
YoY- 78.27%
Quarter Report
Latest QR
Upcoming QR
HHRG's Result
HHRG's Financial Summary
View:
Show?
TTM Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 130,419 103,502 93,903 83,029 81,875 73,594 65,625 58.26%
PBT 17,323 14,847 6,706 -6,501 -13,080 -17,811 -37,935 -
Tax -418 -340 -1,469 -2,356 -2,179 -1,895 -410 1.30%
NP 16,905 14,507 5,237 -8,857 -15,259 -19,706 -38,345 -
-
NP to SH 15,207 14,483 5,207 -8,887 -15,356 -19,773 -38,415 -
-
Tax Rate 2.41% 2.29% 21.91% - - - - -
Total Cost 113,514 88,995 88,666 91,886 97,134 93,300 103,970 6.04%
-
Net Worth 135,759 71,861 58,888 50,200 38,060 36,063 20,378 255.28%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 135,759 71,861 58,888 50,200 38,060 36,063 20,378 255.28%
NOSH 743,774 283,128 140,210 139,606 138,707 92,471 92,471 302.97%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 12.96% 14.02% 5.58% -10.67% -18.64% -26.78% -58.43% -
ROE 11.20% 20.15% 8.84% -17.70% -40.35% -54.83% -188.51% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 20.17 72.01 66.97 59.54 70.99 79.59 132.03 -71.52%
EPS 2.35 10.08 3.71 -6.37 -13.31 -21.38 -77.29 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.21 0.50 0.42 0.36 0.33 0.39 0.41 -36.06%
Adjusted Per Share Value based on latest NOSH - 139,606
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 13.64 10.83 9.82 8.69 8.56 7.70 6.86 58.32%
EPS 1.59 1.52 0.54 -0.93 -1.61 -2.07 -4.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.142 0.0752 0.0616 0.0525 0.0398 0.0377 0.0213 255.45%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 0.305 0.705 0.77 0.54 0.765 0.625 0.335 -
P/RPS 1.51 0.98 1.15 0.91 1.08 0.79 0.25 232.75%
P/EPS 12.97 7.00 20.73 -8.47 -5.75 -2.92 -0.43 -
EY 7.71 14.29 4.82 -11.80 -17.40 -34.21 -230.71 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.45 1.41 1.83 1.50 2.32 1.60 0.82 46.38%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/08/22 25/05/22 28/02/22 25/11/21 29/09/21 28/05/21 11/03/21 -
Price 0.35 0.335 0.685 0.83 0.565 0.66 0.425 -
P/RPS 1.73 0.47 1.02 1.39 0.80 0.83 0.32 208.98%
P/EPS 14.88 3.32 18.45 -13.02 -4.24 -3.09 -0.55 -
EY 6.72 30.08 5.42 -7.68 -23.57 -32.40 -181.85 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.67 0.67 1.63 2.31 1.71 1.69 1.04 37.24%

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