[HHHCORP] QoQ Annualized Quarter Result on 31-Dec-2020 [#4]

Stock
[HHHCORP] HIAP HUAT HOLDINGS BHD
Announcement Date
23-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- 7.64%
YoY- -200.42%
Quarter Report
Latest QR
Upcoming QR
HHHCORP's Result
HHHCORP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 65,001 45,790 43,076 37,295 37,613 36,302 47,552 23.14%
PBT 7,389 5,794 5,704 -1,453 -2,250 -4,044 1,860 150.62%
Tax -1,782 -1,366 -1,872 155 188 0 -172 374.57%
NP 5,606 4,428 3,832 -1,298 -2,062 -4,044 1,688 122.43%
-
NP to SH 5,684 4,492 4,160 -1,905 -2,062 -4,044 1,688 124.49%
-
Tax Rate 24.12% 23.58% 32.82% - - - 9.25% -
Total Cost 59,394 41,362 39,244 38,593 39,675 40,346 45,864 18.78%
-
Net Worth 70,296 65,837 65,837 62,545 62,580 62,732 66,034 4.25%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 70,296 65,837 65,837 62,545 62,580 62,732 66,034 4.25%
NOSH 399,138 333,301 333,301 333,301 333,301 333,301 333,301 12.75%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 8.63% 9.67% 8.90% -3.48% -5.48% -11.14% 3.55% -
ROE 8.09% 6.82% 6.32% -3.05% -3.30% -6.45% 2.56% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 17.57 13.91 13.09 11.33 11.42 10.99 14.40 14.17%
EPS 1.65 1.36 1.28 -0.39 -0.63 -1.22 0.52 115.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.19 0.20 0.20 0.19 0.19 0.19 0.20 -3.35%
Adjusted Per Share Value based on latest NOSH - 333,301
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 16.29 11.47 10.79 9.34 9.42 9.10 11.91 23.19%
EPS 1.42 1.13 1.04 -0.48 -0.52 -1.01 0.42 125.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1761 0.1649 0.1649 0.1567 0.1568 0.1572 0.1654 4.26%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 0.145 0.135 0.12 0.115 0.10 0.095 0.055 -
P/RPS 0.83 0.97 0.92 1.02 0.88 0.86 0.38 68.26%
P/EPS 9.44 9.89 9.50 -19.87 -15.97 -7.76 10.76 -8.34%
EY 10.60 10.11 10.53 -5.03 -6.26 -12.89 9.30 9.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.68 0.60 0.61 0.53 0.50 0.28 94.46%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 25/11/21 24/08/21 24/05/21 23/02/21 23/11/20 24/08/20 28/05/20 -
Price 0.145 0.165 0.115 0.15 0.115 0.115 0.09 -
P/RPS 0.83 1.19 0.88 1.32 1.01 1.05 0.62 21.44%
P/EPS 9.44 12.09 9.10 -25.92 -18.36 -9.39 17.60 -33.96%
EY 10.60 8.27 10.99 -3.86 -5.45 -10.65 5.68 51.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.83 0.58 0.79 0.61 0.61 0.45 41.77%

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