[HHHCORP] QoQ Annualized Quarter Result on 30-Sep-2022 [#3]

Stock
[HHHCORP] HIAP HUAT HOLDINGS BHD
Announcement Date
24-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- 13.03%
YoY- 76.03%
Quarter Report
Latest QR
Upcoming QR
HHHCORP's Result
HHHCORP's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 78,100 85,420 80,035 83,501 76,254 69,148 61,731 17.02%
PBT 4,822 5,116 10,826 14,073 13,086 10,340 5,750 -11.10%
Tax -1,428 -1,520 -2,772 -4,169 -4,328 -4,620 -2,358 -28.48%
NP 3,394 3,596 8,054 9,904 8,758 5,720 3,392 0.03%
-
NP to SH 3,182 3,608 8,155 10,005 8,852 5,872 3,416 -4.63%
-
Tax Rate 29.61% 29.71% 25.61% 29.62% 33.07% 44.68% 41.01% -
Total Cost 74,706 81,824 71,981 73,597 67,496 63,428 58,339 17.97%
-
Net Worth 86,905 75,395 82,955 82,955 79,005 79,005 75,054 10.29%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 86,905 75,395 82,955 82,955 79,005 79,005 75,054 10.29%
NOSH 399,138 399,138 399,138 399,138 399,138 399,138 399,138 0.00%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 4.35% 4.21% 10.06% 11.86% 11.49% 8.27% 5.49% -
ROE 3.66% 4.79% 9.83% 12.06% 11.20% 7.43% 4.55% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 19.77 23.79 20.26 21.14 19.30 17.50 15.63 17.00%
EPS 0.80 0.92 2.06 2.53 2.24 1.48 0.96 -11.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.22 0.21 0.21 0.21 0.20 0.20 0.19 10.29%
Adjusted Per Share Value based on latest NOSH - 399,138
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 19.57 21.40 20.05 20.92 19.10 17.32 15.47 17.01%
EPS 0.80 0.90 2.04 2.51 2.22 1.47 0.86 -4.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2177 0.1889 0.2078 0.2078 0.1979 0.1979 0.188 10.30%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 0.135 0.125 0.135 0.14 0.11 0.12 0.145 -
P/RPS 0.68 0.53 0.67 0.66 0.57 0.69 0.93 -18.88%
P/EPS 16.76 12.44 6.54 5.53 4.91 8.07 16.77 -0.03%
EY 5.97 8.04 15.29 18.09 20.37 12.39 5.96 0.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.60 0.64 0.67 0.55 0.60 0.76 -13.66%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 24/08/23 29/05/23 27/02/23 24/11/22 26/08/22 25/05/22 22/02/22 -
Price 0.135 0.135 0.155 0.125 0.15 0.125 0.155 -
P/RPS 0.68 0.57 0.77 0.59 0.78 0.71 0.99 -22.20%
P/EPS 16.76 13.43 7.51 4.94 6.69 8.41 17.92 -4.37%
EY 5.97 7.44 13.32 20.26 14.94 11.89 5.58 4.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.64 0.74 0.60 0.75 0.63 0.82 -17.94%

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