[HHRG] QoQ Annualized Quarter Result on 30-Sep-2024 [#2]

Stock
[HHRG] HHRG BERHAD
Announcement Date
26-Nov-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2025
Quarter
30-Sep-2024 [#2]
Profit Trend
QoQ- -32.55%
YoY- 61.92%
Quarter Report
Latest QR
Upcoming QR
HHRG's Result
HHRG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Revenue 125,064 124,132 124,322 126,508 117,220 115,772 155,299 -13.40%
PBT 19,684 29,344 10,635 13,582 13,148 9,200 33,367 -29.59%
Tax -3,162 -4,116 -2,892 -3,581 -2,978 -3,576 -3,354 -3.84%
NP 16,522 25,228 7,743 10,001 10,170 5,624 30,013 -32.75%
-
NP to SH 16,124 23,904 6,966 9,110 9,958 6,048 26,662 -28.42%
-
Tax Rate 16.06% 14.03% 27.19% 26.37% 22.65% 38.87% 10.05% -
Total Cost 108,542 98,904 116,579 116,506 107,050 110,148 125,286 -9.09%
-
Net Worth 217,402 208,328 208,280 207,791 198,242 194,021 184,866 11.38%
Dividend
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Net Worth 217,402 208,328 208,280 207,791 198,242 194,021 184,866 11.38%
NOSH 905,842 868,227 867,835 865,798 865,798 860,632 812,081 7.53%
Ratio Analysis
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
NP Margin 13.21% 20.32% 6.23% 7.91% 8.68% 4.86% 19.33% -
ROE 7.42% 11.47% 3.34% 4.38% 5.02% 3.12% 14.42% -
Per Share
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 13.81 14.30 14.33 14.61 13.60 13.72 19.32 -20.00%
EPS 1.78 2.76 0.81 1.07 1.16 0.72 3.59 -37.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.24 0.24 0.24 0.24 0.23 0.23 0.23 2.86%
Adjusted Per Share Value based on latest NOSH - 948,181
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 13.19 13.09 13.11 13.34 12.36 12.21 16.38 -13.41%
EPS 1.70 2.52 0.73 0.96 1.05 0.64 2.81 -28.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2293 0.2197 0.2197 0.2191 0.2091 0.2046 0.195 11.37%
Price Multiplier on Financial Quarter End Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 30/09/24 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 -
Price 0.15 0.175 0.215 0.335 0.23 0.30 0.41 -
P/RPS 1.09 1.22 1.50 2.29 1.69 2.19 2.12 -35.74%
P/EPS 8.43 6.35 26.79 31.84 19.91 41.84 12.36 -22.46%
EY 11.87 15.74 3.73 3.14 5.02 2.39 8.09 29.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.73 0.90 1.40 1.00 1.30 1.78 -49.86%
Price Multiplier on Announcement Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 26/11/24 27/08/24 29/05/24 20/02/24 29/11/23 25/08/23 23/05/23 -
Price 0.11 0.155 0.225 0.30 0.335 0.27 0.335 -
P/RPS 0.80 1.08 1.57 2.05 2.46 1.97 1.73 -40.11%
P/EPS 6.18 5.63 28.03 28.51 29.00 37.66 10.10 -27.86%
EY 16.18 17.77 3.57 3.51 3.45 2.66 9.90 38.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.65 0.94 1.25 1.46 1.17 1.46 -53.60%

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