[HHRG] QoQ TTM Result on 31-Dec-2014 [#4]

Stock
[HHRG] HHRG BERHAD
Announcement Date
26-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- 9.35%
YoY- 5.53%
Quarter Report
Latest QR
Upcoming QR
HHRG's Result
HHRG's Financial Summary
View:
Show?
TTM Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 94,278 99,312 96,801 91,660 91,530 86,602 78,957 12.53%
PBT 16,183 15,489 12,957 12,939 13,150 13,097 12,130 21.16%
Tax 573 58 -147 -368 -2,425 -1,897 -1,668 -
NP 16,756 15,547 12,810 12,571 10,725 11,200 10,462 36.85%
-
NP to SH 13,766 12,506 10,158 10,279 9,400 10,435 10,177 22.28%
-
Tax Rate -3.54% -0.37% 1.13% 2.84% 18.44% 14.48% 13.75% -
Total Cost 77,522 83,765 83,991 79,089 80,805 75,402 68,495 8.59%
-
Net Worth 77,376 0 0 67,778 0 42,928 39,751 55.83%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 77,376 0 0 67,778 0 42,928 39,751 55.83%
NOSH 308,700 205,510 205,352 205,389 194,843 158,994 159,005 55.56%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 17.77% 15.65% 13.23% 13.71% 11.72% 12.93% 13.25% -
ROE 17.79% 0.00% 0.00% 15.17% 0.00% 24.31% 25.60% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 30.46 48.32 47.14 44.63 46.98 54.47 49.66 -27.78%
EPS 4.45 6.09 4.95 5.00 4.82 6.56 6.40 -21.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.25 0.00 0.00 0.33 0.00 0.27 0.25 0.00%
Adjusted Per Share Value based on latest NOSH - 205,389
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 9.86 10.39 10.13 9.59 9.57 9.06 8.26 12.51%
EPS 1.44 1.31 1.06 1.08 0.98 1.09 1.06 22.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0809 0.00 0.00 0.0709 0.00 0.0449 0.0416 55.73%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 - - -
Price 0.445 0.67 0.49 0.43 0.505 0.00 0.00 -
P/RPS 1.46 1.39 1.04 0.96 1.08 0.00 0.00 -
P/EPS 10.01 11.01 9.91 8.59 10.47 0.00 0.00 -
EY 9.99 9.08 10.10 11.64 9.55 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.78 0.00 0.00 1.30 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/11/15 24/08/15 18/05/15 26/02/15 - - - -
Price 0.735 0.375 0.755 0.495 0.00 0.00 0.00 -
P/RPS 2.41 0.78 1.60 1.11 0.00 0.00 0.00 -
P/EPS 16.53 6.16 15.26 9.89 0.00 0.00 0.00 -
EY 6.05 16.23 6.55 10.11 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.94 0.00 0.00 1.50 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