[HHRG] QoQ TTM Result on 31-Dec-2021 [#3]

Stock
[HHRG] HHRG BERHAD
Announcement Date
28-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
31-Dec-2021 [#3]
Profit Trend
QoQ- 158.59%
YoY- 113.55%
Quarter Report
Latest QR
Upcoming QR
HHRG's Result
HHRG's Financial Summary
View:
Show?
TTM Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 146,319 130,419 103,502 93,903 83,029 81,875 73,594 58.04%
PBT 19,821 17,323 14,847 6,706 -6,501 -13,080 -17,811 -
Tax -663 -418 -340 -1,469 -2,356 -2,179 -1,895 -50.31%
NP 19,158 16,905 14,507 5,237 -8,857 -15,259 -19,706 -
-
NP to SH 16,760 15,207 14,483 5,207 -8,887 -15,356 -19,773 -
-
Tax Rate 3.34% 2.41% 2.29% 21.91% - - - -
Total Cost 127,161 113,514 88,995 88,666 91,886 97,134 93,300 22.90%
-
Net Worth 163,681 135,759 71,861 58,888 50,200 38,060 36,063 173.87%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 163,681 135,759 71,861 58,888 50,200 38,060 36,063 173.87%
NOSH 746,235 743,774 283,128 140,210 139,606 138,707 92,471 301.81%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 13.09% 12.96% 14.02% 5.58% -10.67% -18.64% -26.78% -
ROE 10.24% 11.20% 20.15% 8.84% -17.70% -40.35% -54.83% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 19.67 20.17 72.01 66.97 59.54 70.99 79.59 -60.58%
EPS 2.25 2.35 10.08 3.71 -6.37 -13.31 -21.38 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.22 0.21 0.50 0.42 0.36 0.33 0.39 -31.70%
Adjusted Per Share Value based on latest NOSH - 140,210
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 16.86 15.03 11.92 10.82 9.57 9.43 8.48 58.04%
EPS 1.93 1.75 1.67 0.60 -1.02 -1.77 -2.28 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1886 0.1564 0.0828 0.0678 0.0578 0.0438 0.0415 174.11%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.37 0.305 0.705 0.77 0.54 0.765 0.625 -
P/RPS 1.88 1.51 0.98 1.15 0.91 1.08 0.79 78.15%
P/EPS 16.43 12.97 7.00 20.73 -8.47 -5.75 -2.92 -
EY 6.09 7.71 14.29 4.82 -11.80 -17.40 -34.21 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.68 1.45 1.41 1.83 1.50 2.32 1.60 3.30%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 25/11/22 30/08/22 25/05/22 28/02/22 25/11/21 29/09/21 28/05/21 -
Price 0.47 0.35 0.335 0.685 0.83 0.565 0.66 -
P/RPS 2.39 1.73 0.47 1.02 1.39 0.80 0.83 102.27%
P/EPS 20.86 14.88 3.32 18.45 -13.02 -4.24 -3.09 -
EY 4.79 6.72 30.08 5.42 -7.68 -23.57 -32.40 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.14 1.67 0.67 1.63 2.31 1.71 1.69 17.02%

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