[HHRG] QoQ Annualized Quarter Result on 30-Sep-2021 [#2]

Stock
[HHRG] HHRG BERHAD
Announcement Date
25-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
30-Sep-2021 [#2]
Profit Trend
QoQ- 77.57%
YoY- 207.08%
Quarter Report
Latest QR
Upcoming QR
HHRG's Result
HHRG's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 189,972 103,502 97,301 81,110 82,304 73,594 70,222 94.50%
PBT 17,900 14,847 9,812 12,614 7,996 -17,811 -22,877 -
Tax -1,960 -340 -490 -1,334 -1,648 -1,895 -1,058 51.00%
NP 15,940 14,507 9,321 11,280 6,348 -19,706 -23,936 -
-
NP to SH 9,236 14,483 9,281 11,258 6,340 -19,773 -24,025 -
-
Tax Rate 10.95% 2.29% 4.99% 10.58% 20.61% - - -
Total Cost 174,032 88,995 87,980 69,830 75,956 93,300 94,158 50.77%
-
Net Worth 135,759 71,861 55,266 50,200 38,060 36,063 20,378 255.28%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 135,759 71,861 55,266 50,200 38,060 36,063 20,378 255.28%
NOSH 743,774 283,128 131,587 139,606 138,707 92,471 92,471 302.97%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 8.39% 14.02% 9.58% 13.91% 7.71% -26.78% -34.09% -
ROE 6.80% 20.15% 16.79% 22.43% 16.66% -54.83% -117.89% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 29.39 72.01 73.94 58.17 71.36 79.59 141.28 -64.99%
EPS 1.44 10.76 7.05 8.84 5.48 -37.27 -59.84 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.21 0.50 0.42 0.36 0.33 0.39 0.41 -36.06%
Adjusted Per Share Value based on latest NOSH - 139,606
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 19.87 10.82 10.18 8.48 8.61 7.70 7.34 94.59%
EPS 0.97 1.51 0.97 1.18 0.66 -2.07 -2.51 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.142 0.0752 0.0578 0.0525 0.0398 0.0377 0.0213 255.45%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 0.305 0.705 0.77 0.54 0.765 0.625 0.335 -
P/RPS 1.04 0.98 1.04 0.93 1.07 0.79 0.24 166.51%
P/EPS 21.35 7.00 10.92 6.69 13.92 -2.92 -0.69 -
EY 4.68 14.29 9.16 14.95 7.19 -34.21 -144.29 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.45 1.41 1.83 1.50 2.32 1.60 0.82 46.38%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/08/22 25/05/22 28/02/22 25/11/21 29/09/21 28/05/21 11/03/21 -
Price 0.35 0.335 0.685 0.83 0.565 0.66 0.43 -
P/RPS 1.19 0.47 0.93 1.43 0.79 0.83 0.30 151.21%
P/EPS 24.50 3.32 9.71 10.28 10.28 -3.09 -0.89 -
EY 4.08 30.08 10.30 9.73 9.73 -32.40 -112.41 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.67 0.67 1.63 2.31 1.71 1.69 1.05 36.37%

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