[HHRG] YoY Annual (Unaudited) Result on 31-Mar-2021 [#4]

Stock
[HHRG] HHRG BERHAD
Announcement Date
28-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
31-Mar-2021 [#4]
Profit Trend
YoY- 53.16%
Quarter Report
Latest QR
Upcoming QR
HHRG's Result
HHRG's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/12/18 31/12/17 CAGR
Revenue 124,322 155,299 103,502 73,594 102,111 114,722 115,242 1.22%
PBT 10,635 33,367 14,847 -17,811 -42,646 -3,876 2,244 28.25%
Tax -2,892 -3,354 -340 -1,895 408 400 -1,976 6.28%
NP 7,743 30,013 14,507 -19,706 -42,238 -3,476 268 71.25%
-
NP to SH 6,966 26,662 14,483 -19,773 -42,210 -3,501 367 60.12%
-
Tax Rate 27.19% 10.05% 2.29% - - - 88.06% -
Total Cost 116,579 125,286 88,995 93,300 144,349 118,198 114,974 0.22%
-
Net Worth 208,280 184,866 71,861 36,063 29,033 72,552 79,335 16.69%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/12/18 31/12/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/12/18 31/12/17 CAGR
Net Worth 208,280 184,866 71,861 36,063 29,033 72,552 79,335 16.69%
NOSH 867,835 812,081 283,128 92,471 33,957 339,570 308,700 17.97%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/12/18 31/12/17 CAGR
NP Margin 6.23% 19.33% 14.02% -26.78% -41.36% -3.03% 0.23% -
ROE 3.34% 14.42% 20.15% -54.83% -145.38% -4.83% 0.46% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/12/18 31/12/17 CAGR
RPS 14.33 19.32 72.01 79.59 36.58 36.68 37.33 -14.19%
EPS 0.81 3.59 10.76 -37.27 -15.12 -1.13 0.12 35.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.24 0.23 0.50 0.39 0.104 0.232 0.257 -1.08%
Adjusted Per Share Value based on latest NOSH - 92,471
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/12/18 31/12/17 CAGR
RPS 13.01 16.25 10.83 7.70 10.68 12.00 12.06 1.22%
EPS 0.73 2.79 1.52 -2.07 -4.42 -0.37 0.04 59.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2179 0.1934 0.0752 0.0377 0.0304 0.0759 0.083 16.69%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/12/18 31/12/17 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/12/18 29/12/17 -
Price 0.215 0.41 0.705 0.625 0.18 0.14 0.285 -
P/RPS 1.50 2.12 0.98 0.79 0.49 0.38 0.76 11.48%
P/EPS 26.79 12.36 7.00 -2.92 -1.19 -12.51 239.73 -29.56%
EY 3.73 8.09 14.29 -34.21 -84.00 -8.00 0.42 41.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 1.78 1.41 1.60 1.73 0.60 1.11 -3.29%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/12/18 31/12/17 CAGR
Date 29/05/24 23/05/23 25/05/22 28/05/21 29/06/20 26/02/19 27/02/18 -
Price 0.225 0.335 0.335 0.66 0.355 0.13 0.245 -
P/RPS 1.57 1.73 0.47 0.83 0.97 0.35 0.66 14.86%
P/EPS 28.03 10.10 3.32 -3.09 -2.35 -11.61 206.08 -27.31%
EY 3.57 9.90 30.08 -32.40 -42.59 -8.61 0.49 37.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 1.46 0.67 1.69 3.41 0.56 0.95 -0.16%

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