[HHRG] QoQ Annualized Quarter Result on 31-Dec-2016 [#4]

Stock
[HHRG] HHRG BERHAD
Announcement Date
28-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- -94.38%
YoY- -99.49%
Quarter Report
Latest QR
Upcoming QR
HHRG's Result
HHRG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 114,050 112,394 110,188 84,575 76,477 79,010 82,828 23.74%
PBT 5,552 3,852 2,248 701 1,098 2,150 1,020 209.11%
Tax -2,002 -1,050 -464 -614 -369 -6 180 -
NP 3,549 2,802 1,784 87 729 2,144 1,200 105.90%
-
NP to SH 3,705 3,042 1,964 45 800 2,280 1,356 95.32%
-
Tax Rate 36.06% 27.26% 20.64% 87.59% 33.61% 0.28% -17.65% -
Total Cost 110,501 109,592 108,404 84,488 75,748 76,866 81,628 22.35%
-
Net Worth 81,805 80,570 76,248 77,083 77,175 77,175 77,175 3.95%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 81,805 80,570 76,248 77,083 77,175 77,175 77,175 3.95%
NOSH 308,700 308,700 308,700 308,700 308,700 308,700 308,700 0.00%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 3.11% 2.49% 1.62% 0.10% 0.95% 2.71% 1.45% -
ROE 4.53% 3.78% 2.58% 0.06% 1.04% 2.95% 1.76% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 36.95 36.41 35.69 27.43 24.77 25.59 26.83 23.75%
EPS 1.20 0.98 0.64 0.01 0.25 0.74 0.44 95.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.265 0.261 0.247 0.25 0.25 0.25 0.25 3.95%
Adjusted Per Share Value based on latest NOSH - 308,700
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 11.93 11.75 11.52 8.85 8.00 8.26 8.66 23.78%
EPS 0.39 0.32 0.21 0.00 0.08 0.24 0.14 97.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0856 0.0843 0.0797 0.0806 0.0807 0.0807 0.0807 4.00%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 0.31 0.26 0.31 0.275 0.30 0.385 0.405 -
P/RPS 0.84 0.71 0.87 1.00 1.21 1.50 1.51 -32.33%
P/EPS 25.83 26.38 48.73 1,884.26 115.76 52.13 92.20 -57.15%
EY 3.87 3.79 2.05 0.05 0.86 1.92 1.08 133.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.17 1.00 1.26 1.10 1.20 1.54 1.62 -19.48%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 23/11/17 09/08/17 24/05/17 28/02/17 28/11/16 29/08/16 26/05/16 -
Price 0.28 0.285 0.275 0.29 0.28 0.315 0.415 -
P/RPS 0.76 0.78 0.77 1.06 1.13 1.23 1.55 -37.79%
P/EPS 23.33 28.92 43.22 1,987.04 108.05 42.65 94.48 -60.60%
EY 4.29 3.46 2.31 0.05 0.93 2.34 1.06 153.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 1.09 1.11 1.16 1.12 1.26 1.66 -25.82%

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