[HHRG] YoY Cumulative Quarter 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- 23.66%
YoY- 138.63%
Quarter Report
Latest QR
Upcoming QR
HHRG's Result
HHRG's Financial Summary
View:
Show?
Cumulative Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 30/09/18 30/09/17 CAGR
Revenue 94,881 121,041 72,976 52,667 89,153 87,043 85,538 1.67%
PBT 10,187 22,900 7,359 -17,158 -21,869 -483 4,164 15.37%
Tax -2,686 -1,745 -368 -794 24 419 -1,502 9.73%
NP 7,501 21,155 6,991 -17,952 -21,845 -64 2,662 18.01%
-
NP to SH 6,833 17,389 6,961 -18,019 -21,814 -93 2,779 15.46%
-
Tax Rate 26.37% 7.62% 5.00% - - - 36.07% -
Total Cost 87,380 99,886 65,985 70,619 110,998 87,107 82,876 0.84%
-
Net Worth 207,791 176,717 55,266 20,378 55,010 78,101 81,805 16.07%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 30/09/18 30/09/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 30/09/18 30/09/17 CAGR
Net Worth 207,791 176,717 55,266 20,378 55,010 78,101 81,805 16.07%
NOSH 865,798 789,968 131,587 92,471 339,570 308,700 308,700 17.92%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 30/09/18 30/09/17 CAGR
NP Margin 7.91% 17.48% 9.58% -34.09% -24.50% -0.07% 3.11% -
ROE 3.29% 9.84% 12.60% -88.42% -39.65% -0.12% 3.40% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 30/09/18 30/09/17 CAGR
RPS 10.96 15.75 55.46 105.96 26.25 28.20 27.71 -13.78%
EPS 0.80 2.41 5.29 -44.88 -6.42 -0.03 0.90 -1.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.24 0.23 0.42 0.41 0.162 0.253 0.265 -1.57%
Adjusted Per Share Value based on latest NOSH - 140,210
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 30/09/18 30/09/17 CAGR
RPS 9.93 12.66 7.63 5.51 9.33 9.11 8.95 1.67%
EPS 0.71 1.82 0.73 -1.88 -2.28 -0.01 0.29 15.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2174 0.1849 0.0578 0.0213 0.0575 0.0817 0.0856 16.06%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 30/09/18 30/09/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 28/09/18 29/09/17 -
Price 0.335 0.475 0.77 0.335 0.035 0.215 0.31 -
P/RPS 3.06 3.02 1.39 0.32 0.13 0.76 1.12 17.43%
P/EPS 42.45 20.99 14.56 -0.92 -0.54 -713.66 34.44 3.39%
EY 2.36 4.76 6.87 -108.22 -183.54 -0.14 2.90 -3.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.40 2.07 1.83 0.82 0.22 0.85 1.17 2.91%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 30/09/18 30/09/17 CAGR
Date 20/02/24 23/02/23 28/02/22 11/03/21 28/02/20 26/11/18 23/11/17 -
Price 0.30 0.57 0.685 0.43 0.35 0.16 0.28 -
P/RPS 2.74 3.62 1.24 0.41 1.33 0.57 1.01 17.29%
P/EPS 38.01 25.19 12.95 -1.19 -5.45 -531.10 31.10 3.25%
EY 2.63 3.97 7.72 -84.31 -18.35 -0.19 3.22 -3.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 2.48 1.63 1.05 2.16 0.63 1.06 2.67%

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