[HHRG] YoY Annualized Quarter Result on 30-Sep-2017 [#3]

Stock
[HHRG] HHRG BERHAD
Announcement Date
23-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 21.81%
YoY- 363.17%
Quarter Report
Latest QR
Upcoming QR
HHRG's Result
HHRG's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/20 31/12/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 70,222 534,918 116,057 114,050 76,477 94,762 91,272 -4.10%
PBT -22,877 -131,214 -644 5,552 1,098 17,250 12,925 -
Tax -1,058 144 558 -2,002 -369 -746 -2,001 -9.68%
NP -23,936 -131,070 -85 3,549 729 16,504 10,924 -
-
NP to SH -24,025 -130,884 -124 3,705 800 13,944 9,294 -
-
Tax Rate - - - 36.06% 33.61% 4.32% 15.48% -
Total Cost 94,158 665,988 116,142 110,501 75,748 78,258 80,348 2.56%
-
Net Worth 20,378 55,010 78,101 81,805 77,175 77,175 64,925 -16.90%
Dividend
31/12/20 31/12/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/20 31/12/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 20,378 55,010 78,101 81,805 77,175 77,175 64,925 -16.90%
NOSH 92,471 339,570 308,700 308,700 308,700 308,700 170,857 -9.34%
Ratio Analysis
31/12/20 31/12/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin -34.09% -24.50% -0.07% 3.11% 0.95% 17.42% 11.97% -
ROE -117.89% -237.93% -0.16% 4.53% 1.04% 18.07% 14.32% -
Per Share
31/12/20 31/12/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 141.28 157.53 37.60 36.95 24.77 30.70 53.42 16.81%
EPS -59.84 -38.52 -0.04 1.20 0.25 4.52 5.44 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.41 0.162 0.253 0.265 0.25 0.25 0.38 1.22%
Adjusted Per Share Value based on latest NOSH - 308,700
31/12/20 31/12/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 7.35 55.96 12.14 11.93 8.00 9.91 9.55 -4.09%
EPS -2.51 -13.69 -0.01 0.39 0.08 1.46 0.97 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0213 0.0575 0.0817 0.0856 0.0807 0.0807 0.0679 -16.91%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 31/12/20 31/12/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 0.335 0.035 0.215 0.31 0.30 0.445 0.505 -
P/RPS 0.24 0.02 0.57 0.84 1.21 1.45 0.95 -19.73%
P/EPS -0.69 -0.09 -535.25 25.83 115.76 9.85 9.28 -
EY -144.29 -1,101.26 -0.19 3.87 0.86 10.15 10.77 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.22 0.85 1.17 1.20 1.78 1.33 -7.43%
Price Multiplier on Announcement Date
31/12/20 31/12/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 11/03/21 28/02/20 26/11/18 23/11/17 28/11/16 30/11/15 21/11/14 -
Price 0.43 0.35 0.16 0.28 0.28 0.735 0.465 -
P/RPS 0.30 0.22 0.43 0.76 1.13 2.39 0.87 -15.64%
P/EPS -0.89 -0.91 -398.32 23.33 108.05 16.27 8.55 -
EY -112.41 -110.13 -0.25 4.29 0.93 6.15 11.70 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 2.16 0.63 1.06 1.12 2.94 1.22 -2.36%

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