[HHRG] QoQ Annualized Quarter Result on 30-Jun-2021 [#1]

Stock
[HHRG] HHRG BERHAD
Announcement Date
29-Sep-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
30-Jun-2021 [#1]
Profit Trend
QoQ- 132.06%
YoY- 155.97%
Quarter Report
Latest QR
Upcoming QR
HHRG's Result
HHRG's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 103,502 97,301 81,110 82,304 73,594 70,222 62,240 40.40%
PBT 14,847 9,812 12,614 7,996 -17,811 -22,877 -10,006 -
Tax -340 -490 -1,334 -1,648 -1,895 -1,058 -412 -12.02%
NP 14,507 9,321 11,280 6,348 -19,706 -23,936 -10,418 -
-
NP to SH 14,483 9,281 11,258 6,340 -19,773 -24,025 -10,514 -
-
Tax Rate 2.29% 4.99% 10.58% 20.61% - - - -
Total Cost 88,995 87,980 69,830 75,956 93,300 94,158 72,658 14.49%
-
Net Worth 71,861 55,266 50,200 38,060 36,063 20,378 3,231 692.36%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 71,861 55,266 50,200 38,060 36,063 20,378 3,231 692.36%
NOSH 283,128 131,587 139,606 138,707 92,471 92,471 37,352 286.35%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin 14.02% 9.58% 13.91% 7.71% -26.78% -34.09% -16.74% -
ROE 20.15% 16.79% 22.43% 16.66% -54.83% -117.89% -325.33% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 72.01 73.94 58.17 71.36 79.59 141.28 169.48 -43.51%
EPS 10.76 7.05 8.84 5.48 -37.27 -59.84 -29.74 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.50 0.42 0.36 0.33 0.39 0.41 0.088 218.75%
Adjusted Per Share Value based on latest NOSH - 138,707
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 10.82 10.18 8.48 8.61 7.70 7.34 6.51 40.35%
EPS 1.51 0.97 1.18 0.66 -2.07 -2.51 -1.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0752 0.0578 0.0525 0.0398 0.0377 0.0213 0.0034 689.42%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 0.705 0.77 0.54 0.765 0.625 0.335 0.33 -
P/RPS 0.98 1.04 0.93 1.07 0.79 0.24 0.19 198.82%
P/EPS 7.00 10.92 6.69 13.92 -2.92 -0.69 -1.15 -
EY 14.29 9.16 14.95 7.19 -34.21 -144.29 -86.75 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.41 1.83 1.50 2.32 1.60 0.82 3.75 -47.93%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 25/05/22 28/02/22 25/11/21 29/09/21 28/05/21 11/03/21 27/11/20 -
Price 0.335 0.685 0.83 0.565 0.66 0.43 0.27 -
P/RPS 0.47 0.93 1.43 0.79 0.83 0.30 0.16 105.24%
P/EPS 3.32 9.71 10.28 10.28 -3.09 -0.89 -0.94 -
EY 30.08 10.30 9.73 9.73 -32.40 -112.41 -106.03 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 1.63 2.31 1.71 1.69 1.05 3.07 -63.78%

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