[HHRG] QoQ Annualized Quarter Result on 31-Mar-2021 [#4]

Stock
[HHRG] HHRG BERHAD
Announcement Date
28-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
31-Mar-2021 [#4]
Profit Trend
QoQ- 17.7%
YoY- 53.16%
Quarter Report
Latest QR
Upcoming QR
HHRG's Result
HHRG's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 97,301 81,110 82,304 73,594 70,222 62,240 49,180 57.40%
PBT 9,812 12,614 7,996 -17,811 -22,877 -10,006 -10,928 -
Tax -490 -1,334 -1,648 -1,895 -1,058 -412 -512 -2.87%
NP 9,321 11,280 6,348 -19,706 -23,936 -10,418 -11,440 -
-
NP to SH 9,281 11,258 6,340 -19,773 -24,025 -10,514 -11,328 -
-
Tax Rate 4.99% 10.58% 20.61% - - - - -
Total Cost 87,980 69,830 75,956 93,300 94,158 72,658 60,620 28.10%
-
Net Worth 55,266 50,200 38,060 36,063 20,378 3,231 3,225 561.25%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 55,266 50,200 38,060 36,063 20,378 3,231 3,225 561.25%
NOSH 131,587 139,606 138,707 92,471 92,471 37,352 33,957 146.10%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 9.58% 13.91% 7.71% -26.78% -34.09% -16.74% -23.26% -
ROE 16.79% 22.43% 16.66% -54.83% -117.89% -325.33% -351.16% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 73.94 58.17 71.36 79.59 141.28 169.48 144.83 -36.04%
EPS 7.05 8.84 5.48 -37.27 -59.84 -29.74 -33.36 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.42 0.36 0.33 0.39 0.41 0.088 0.095 168.64%
Adjusted Per Share Value based on latest NOSH - 92,471
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 10.18 8.48 8.61 7.70 7.34 6.51 5.14 57.51%
EPS 0.97 1.18 0.66 -2.07 -2.51 -1.10 -1.18 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0578 0.0525 0.0398 0.0377 0.0213 0.0034 0.0034 557.74%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 0.77 0.54 0.765 0.625 0.335 0.33 0.395 -
P/RPS 1.04 0.93 1.07 0.79 0.24 0.19 0.27 145.12%
P/EPS 10.92 6.69 13.92 -2.92 -0.69 -1.15 -1.18 -
EY 9.16 14.95 7.19 -34.21 -144.29 -86.75 -84.46 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.83 1.50 2.32 1.60 0.82 3.75 4.16 -42.07%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 28/02/22 25/11/21 29/09/21 28/05/21 11/03/21 27/11/20 28/08/20 -
Price 0.685 0.83 0.565 0.66 0.43 0.27 0.40 -
P/RPS 0.93 1.43 0.79 0.83 0.30 0.16 0.28 122.12%
P/EPS 9.71 10.28 10.28 -3.09 -0.89 -0.94 -1.20 -
EY 10.30 9.73 9.73 -32.40 -112.41 -106.03 -83.40 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.63 2.31 1.71 1.69 1.05 3.07 4.21 -46.78%

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