[HHRG] QoQ Annualized Quarter Result on 30-Sep-2022 [#2]

Stock
[HHRG] HHRG BERHAD
Announcement Date
25-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2023
Quarter
30-Sep-2022 [#2]
Profit Trend
QoQ- 71.2%
YoY- 40.45%
Quarter Report
Latest QR
Upcoming QR
HHRG's Result
HHRG'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 115,772 155,299 161,388 166,744 189,972 103,502 97,301 12.32%
PBT 9,200 33,367 30,533 22,562 17,900 14,847 9,812 -4.21%
Tax -3,576 -3,354 -2,326 -1,980 -1,960 -340 -490 277.61%
NP 5,624 30,013 28,206 20,582 15,940 14,507 9,321 -28.66%
-
NP to SH 6,048 26,662 23,185 15,812 9,236 14,483 9,281 -24.89%
-
Tax Rate 38.87% 10.05% 7.62% 8.78% 10.95% 2.29% 4.99% -
Total Cost 110,148 125,286 133,181 146,162 174,032 88,995 87,980 16.20%
-
Net Worth 194,021 184,866 176,717 163,681 135,759 71,861 55,266 131.52%
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 194,021 184,866 176,717 163,681 135,759 71,861 55,266 131.52%
NOSH 860,632 812,081 789,968 746,235 743,774 283,128 131,587 250.93%
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 4.86% 19.33% 17.48% 12.34% 8.39% 14.02% 9.58% -
ROE 3.12% 14.42% 13.12% 9.66% 6.80% 20.15% 16.79% -
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 13.72 19.32 21.00 22.41 29.39 72.01 73.94 -67.56%
EPS 0.72 3.59 3.21 2.26 1.44 10.76 7.05 -78.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.23 0.23 0.23 0.22 0.21 0.50 0.42 -33.13%
Adjusted Per Share Value based on latest NOSH - 746,235
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 12.11 16.25 16.88 17.44 19.87 10.83 10.18 12.30%
EPS 0.63 2.79 2.43 1.65 0.97 1.52 0.97 -25.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.203 0.1934 0.1849 0.1712 0.142 0.0752 0.0578 131.58%
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 0.30 0.41 0.475 0.37 0.305 0.705 0.77 -
P/RPS 2.19 2.12 2.26 1.65 1.04 0.98 1.04 64.51%
P/EPS 41.84 12.36 15.74 17.41 21.35 7.00 10.92 145.46%
EY 2.39 8.09 6.35 5.74 4.68 14.29 9.16 -59.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.30 1.78 2.07 1.68 1.45 1.41 1.83 -20.43%
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 25/08/23 23/05/23 23/02/23 25/11/22 30/08/22 25/05/22 28/02/22 -
Price 0.27 0.335 0.57 0.47 0.35 0.335 0.685 -
P/RPS 1.97 1.73 2.71 2.10 1.19 0.47 0.93 65.16%
P/EPS 37.66 10.10 18.89 22.12 24.50 3.32 9.71 147.46%
EY 2.66 9.90 5.29 4.52 4.08 30.08 10.30 -59.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.17 1.46 2.48 2.14 1.67 0.67 1.63 -19.88%

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