[HHRG] QoQ TTM Result on 31-Dec-2016 [#4]

Stock
[HHRG] HHRG BERHAD
Announcement Date
28-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- 104.25%
YoY- -99.49%
Quarter Report
Latest QR
Upcoming QR
HHRG's Result
HHRG's Financial Summary
View:
Show?
TTM Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 112,755 101,267 91,415 84,575 77,352 77,542 85,313 20.41%
PBT 4,041 1,552 1,008 701 -768 2,461 7,833 -35.64%
Tax -1,839 -1,136 -775 -614 -402 -208 -391 180.45%
NP 2,202 416 233 87 -1,170 2,253 7,442 -55.56%
-
NP to SH 2,224 426 197 45 -1,058 1,989 6,223 -49.60%
-
Tax Rate 45.51% 73.20% 76.88% 87.59% - 8.45% 4.99% -
Total Cost 110,553 100,851 91,182 84,488 78,522 75,289 77,871 26.29%
-
Net Worth 81,805 80,570 76,248 77,083 77,175 77,019 77,045 4.07%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 81,805 80,570 76,248 77,083 77,175 77,019 77,045 4.07%
NOSH 308,700 308,700 308,700 308,700 308,700 308,700 308,700 0.00%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 1.95% 0.41% 0.25% 0.10% -1.51% 2.91% 8.72% -
ROE 2.72% 0.53% 0.26% 0.06% -1.37% 2.58% 8.08% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 36.53 32.80 29.61 27.43 25.06 25.17 27.68 20.29%
EPS 0.72 0.14 0.06 0.01 -0.34 0.65 2.02 -49.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.265 0.261 0.247 0.25 0.25 0.25 0.25 3.95%
Adjusted Per Share Value based on latest NOSH - 308,700
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 12.99 11.67 10.53 9.74 8.91 8.93 9.83 20.40%
EPS 0.26 0.05 0.02 0.01 -0.12 0.23 0.72 -49.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0942 0.0928 0.0878 0.0888 0.0889 0.0887 0.0888 4.01%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 0.31 0.26 0.31 0.275 0.30 0.385 0.405 -
P/RPS 0.85 0.79 1.05 1.00 1.20 1.53 1.46 -30.25%
P/EPS 43.03 188.41 485.77 1,884.26 -87.53 59.63 20.06 66.24%
EY 2.32 0.53 0.21 0.05 -1.14 1.68 4.99 -39.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.17 1.00 1.26 1.10 1.20 1.54 1.62 -19.48%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 23/11/17 09/08/17 24/05/17 28/02/17 28/11/16 29/08/16 26/05/16 -
Price 0.28 0.285 0.275 0.29 0.28 0.315 0.415 -
P/RPS 0.77 0.87 0.93 1.06 1.12 1.25 1.50 -35.86%
P/EPS 38.87 206.52 430.93 1,987.04 -81.70 48.79 20.55 52.88%
EY 2.57 0.48 0.23 0.05 -1.22 2.05 4.87 -34.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 1.09 1.11 1.16 1.12 1.26 1.66 -25.82%

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