[HHRG] YoY Annualized Quarter Result on 30-Sep-2014 [#3]

Stock
[HHRG] HHRG BERHAD
Announcement Date
21-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- -18.81%
YoY- -4.65%
Quarter Report
Latest QR
Upcoming QR
HHRG's Result
HHRG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 114,050 76,477 94,762 91,272 67,552 13.97%
PBT 5,552 1,098 17,250 12,925 10,568 -14.85%
Tax -2,002 -369 -746 -2,001 -754 27.62%
NP 3,549 729 16,504 10,924 9,813 -22.43%
-
NP to SH 3,705 800 13,944 9,294 9,748 -21.46%
-
Tax Rate 36.06% 33.61% 4.32% 15.48% 7.13% -
Total Cost 110,501 75,748 78,258 80,348 57,738 17.60%
-
Net Worth 81,805 77,175 77,175 64,925 0 -
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div - - - - - -
Div Payout % - - - - - -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 81,805 77,175 77,175 64,925 0 -
NOSH 308,700 308,700 308,700 170,857 159,281 17.97%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 3.11% 0.95% 17.42% 11.97% 14.53% -
ROE 4.53% 1.04% 18.07% 14.32% 0.00% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 36.95 24.77 30.70 53.42 42.41 -3.38%
EPS 1.20 0.25 4.52 5.44 6.12 -33.43%
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.265 0.25 0.25 0.38 0.00 -
Adjusted Per Share Value based on latest NOSH - 194,843
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 13.14 8.81 10.92 10.52 7.78 13.98%
EPS 0.43 0.09 1.61 1.07 1.12 -21.27%
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0942 0.0889 0.0889 0.0748 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 - -
Price 0.31 0.30 0.445 0.505 0.00 -
P/RPS 0.84 1.21 1.45 0.95 0.00 -
P/EPS 25.83 115.76 9.85 9.28 0.00 -
EY 3.87 0.86 10.15 10.77 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.17 1.20 1.78 1.33 0.00 -
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 23/11/17 28/11/16 30/11/15 21/11/14 - -
Price 0.28 0.28 0.735 0.465 0.00 -
P/RPS 0.76 1.13 2.39 0.87 0.00 -
P/EPS 23.33 108.05 16.27 8.55 0.00 -
EY 4.29 0.93 6.15 11.70 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 1.12 2.94 1.22 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