[HHHCORP] QoQ Annualized Quarter Result on 30-Jun-2022 [#2]

Stock
[HHHCORP] HIAP HUAT HOLDINGS BHD
Announcement Date
26-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Jun-2022 [#2]
Profit Trend
QoQ- 50.75%
YoY- 97.06%
Quarter Report
Latest QR
Upcoming QR
HHHCORP's Result
HHHCORP's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Revenue 85,420 80,035 83,501 76,254 69,148 61,731 65,001 19.99%
PBT 5,116 10,826 14,073 13,086 10,340 5,750 7,389 -21.75%
Tax -1,520 -2,772 -4,169 -4,328 -4,620 -2,358 -1,782 -10.06%
NP 3,596 8,054 9,904 8,758 5,720 3,392 5,606 -25.64%
-
NP to SH 3,608 8,155 10,005 8,852 5,872 3,416 5,684 -26.16%
-
Tax Rate 29.71% 25.61% 29.62% 33.07% 44.68% 41.01% 24.12% -
Total Cost 81,824 71,981 73,597 67,496 63,428 58,339 59,394 23.83%
-
Net Worth 75,395 82,955 82,955 79,005 79,005 75,054 70,296 4.78%
Dividend
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Net Worth 75,395 82,955 82,955 79,005 79,005 75,054 70,296 4.78%
NOSH 399,138 399,138 399,138 399,138 399,138 399,138 399,138 0.00%
Ratio Analysis
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
NP Margin 4.21% 10.06% 11.86% 11.49% 8.27% 5.49% 8.63% -
ROE 4.79% 9.83% 12.06% 11.20% 7.43% 4.55% 8.09% -
Per Share
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 23.79 20.26 21.14 19.30 17.50 15.63 17.57 22.41%
EPS 0.92 2.06 2.53 2.24 1.48 0.96 1.65 -32.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.21 0.21 0.21 0.20 0.20 0.19 0.19 6.90%
Adjusted Per Share Value based on latest NOSH - 399,138
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 21.40 20.05 20.92 19.10 17.32 15.47 16.29 19.96%
EPS 0.90 2.04 2.51 2.22 1.47 0.86 1.42 -26.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1889 0.2078 0.2078 0.1979 0.1979 0.188 0.1761 4.79%
Price Multiplier on Financial Quarter End Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 -
Price 0.125 0.135 0.14 0.11 0.12 0.145 0.145 -
P/RPS 0.53 0.67 0.66 0.57 0.69 0.93 0.83 -25.86%
P/EPS 12.44 6.54 5.53 4.91 8.07 16.77 9.44 20.21%
EY 8.04 15.29 18.09 20.37 12.39 5.96 10.60 -16.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.64 0.67 0.55 0.60 0.76 0.76 -14.59%
Price Multiplier on Announcement Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 29/05/23 27/02/23 24/11/22 26/08/22 25/05/22 22/02/22 25/11/21 -
Price 0.135 0.155 0.125 0.15 0.125 0.155 0.145 -
P/RPS 0.57 0.77 0.59 0.78 0.71 0.99 0.83 -22.17%
P/EPS 13.43 7.51 4.94 6.69 8.41 17.92 9.44 26.52%
EY 7.44 13.32 20.26 14.94 11.89 5.58 10.60 -21.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.74 0.60 0.75 0.63 0.82 0.76 -10.83%

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