[HHRG] QoQ TTM Result on 30-Sep-2022 [#2]

Stock
[HHRG] HHRG BERHAD
Announcement Date
25-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2023
Quarter
30-Sep-2022 [#2]
Profit Trend
QoQ- 10.21%
YoY- 288.59%
Quarter Report
Latest QR
Upcoming QR
HHRG's Result
HHRG's Financial Summary
View:
Show?
TTM Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 136,749 155,299 151,567 146,319 130,419 103,502 93,903 28.56%
PBT 31,192 33,367 30,388 19,821 17,323 14,847 6,706 179.43%
Tax -3,758 -3,354 -1,717 -663 -418 -340 -1,469 87.37%
NP 27,434 30,013 28,671 19,158 16,905 14,507 5,237 202.54%
-
NP to SH 25,865 26,662 24,911 16,760 15,207 14,483 5,207 191.98%
-
Tax Rate 12.05% 10.05% 5.65% 3.34% 2.41% 2.29% 21.91% -
Total Cost 109,315 125,286 122,896 127,161 113,514 88,995 88,666 15.02%
-
Net Worth 194,021 184,866 176,717 163,681 135,759 71,861 58,888 121.90%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 194,021 184,866 176,717 163,681 135,759 71,861 58,888 121.90%
NOSH 860,632 812,081 789,968 746,235 743,774 283,128 140,210 236.35%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 20.06% 19.33% 18.92% 13.09% 12.96% 14.02% 5.58% -
ROE 13.33% 14.42% 14.10% 10.24% 11.20% 20.15% 8.84% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 16.21 19.32 19.73 19.67 20.17 72.01 66.97 -61.26%
EPS 3.07 3.32 3.24 2.25 2.35 10.08 3.71 -11.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.23 0.23 0.23 0.22 0.21 0.50 0.42 -33.13%
Adjusted Per Share Value based on latest NOSH - 746,235
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 15.76 17.89 17.46 16.86 15.03 11.93 10.82 28.58%
EPS 2.98 3.07 2.87 1.93 1.75 1.67 0.60 191.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2236 0.213 0.2036 0.1886 0.1564 0.0828 0.0679 121.82%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 0.30 0.41 0.475 0.37 0.305 0.705 0.77 -
P/RPS 1.85 2.12 2.41 1.88 1.51 0.98 1.15 37.41%
P/EPS 9.78 12.36 14.65 16.43 12.97 7.00 20.73 -39.48%
EY 10.22 8.09 6.83 6.09 7.71 14.29 4.82 65.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.30 1.78 2.07 1.68 1.45 1.41 1.83 -20.43%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 25/08/23 23/05/23 23/02/23 25/11/22 30/08/22 25/05/22 28/02/22 -
Price 0.27 0.335 0.57 0.47 0.35 0.335 0.685 -
P/RPS 1.67 1.73 2.89 2.39 1.73 0.47 1.02 39.03%
P/EPS 8.81 10.10 17.58 20.86 14.88 3.32 18.45 -38.99%
EY 11.36 9.90 5.69 4.79 6.72 30.08 5.42 63.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.17 1.46 2.48 2.14 1.67 0.67 1.63 -19.88%

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