[HHRG] YoY Annualized Quarter Result on 31-Dec-2019 [#3]

Stock
[HHRG] HHRG BERHAD
Announcement Date
28-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2020
Quarter
31-Dec-2019 [#3]
Profit Trend
QoQ- -1392.75%
YoY- -3638.47%
Quarter Report
Latest QR
Upcoming QR
HHRG's Result
HHRG's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/22 31/12/21 31/12/20 31/12/19 30/09/18 30/09/17 30/09/16 CAGR
Revenue 161,388 97,301 70,222 534,918 116,057 114,050 76,477 12.68%
PBT 30,533 9,812 -22,877 -131,214 -644 5,552 1,098 70.17%
Tax -2,326 -490 -1,058 144 558 -2,002 -369 34.22%
NP 28,206 9,321 -23,936 -131,070 -85 3,549 729 79.40%
-
NP to SH 23,185 9,281 -24,025 -130,884 -124 3,705 800 71.30%
-
Tax Rate 7.62% 4.99% - - - 36.06% 33.61% -
Total Cost 133,181 87,980 94,158 665,988 116,142 110,501 75,748 9.44%
-
Net Worth 176,717 55,266 20,378 55,010 78,101 81,805 77,175 14.16%
Dividend
31/12/22 31/12/21 31/12/20 31/12/19 30/09/18 30/09/17 30/09/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/22 31/12/21 31/12/20 31/12/19 30/09/18 30/09/17 30/09/16 CAGR
Net Worth 176,717 55,266 20,378 55,010 78,101 81,805 77,175 14.16%
NOSH 789,968 131,587 92,471 339,570 308,700 308,700 308,700 16.20%
Ratio Analysis
31/12/22 31/12/21 31/12/20 31/12/19 30/09/18 30/09/17 30/09/16 CAGR
NP Margin 17.48% 9.58% -34.09% -24.50% -0.07% 3.11% 0.95% -
ROE 13.12% 16.79% -117.89% -237.93% -0.16% 4.53% 1.04% -
Per Share
31/12/22 31/12/21 31/12/20 31/12/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 21.00 73.94 141.28 157.53 37.60 36.95 24.77 -2.60%
EPS 3.21 7.05 -59.84 -38.52 -0.04 1.20 0.25 50.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.23 0.42 0.41 0.162 0.253 0.265 0.25 -1.32%
Adjusted Per Share Value based on latest NOSH - 339,570
31/12/22 31/12/21 31/12/20 31/12/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 16.88 10.18 7.35 55.96 12.14 11.93 8.00 12.67%
EPS 2.43 0.97 -2.51 -13.69 -0.01 0.39 0.08 72.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1849 0.0578 0.0213 0.0575 0.0817 0.0856 0.0807 14.17%
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 31/12/20 31/12/19 30/09/18 30/09/17 30/09/16 CAGR
Date 30/12/22 31/12/21 31/12/20 31/12/19 28/09/18 29/09/17 30/09/16 -
Price 0.475 0.77 0.335 0.035 0.215 0.31 0.30 -
P/RPS 2.26 1.04 0.24 0.02 0.57 0.84 1.21 10.50%
P/EPS 15.74 10.92 -0.69 -0.09 -535.25 25.83 115.76 -27.31%
EY 6.35 9.16 -144.29 -1,101.26 -0.19 3.87 0.86 37.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.07 1.83 0.82 0.22 0.85 1.17 1.20 9.10%
Price Multiplier on Announcement Date
31/12/22 31/12/21 31/12/20 31/12/19 30/09/18 30/09/17 30/09/16 CAGR
Date 23/02/23 28/02/22 11/03/21 28/02/20 26/11/18 23/11/17 28/11/16 -
Price 0.57 0.685 0.43 0.35 0.16 0.28 0.28 -
P/RPS 2.71 0.93 0.30 0.22 0.43 0.76 1.13 15.01%
P/EPS 18.89 9.71 -0.89 -0.91 -398.32 23.33 108.05 -24.33%
EY 5.29 10.30 -112.41 -110.13 -0.25 4.29 0.93 32.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.48 1.63 1.05 2.16 0.63 1.06 1.12 13.55%

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