[HHRG] QoQ Cumulative Quarter Result on 31-Dec-2013 [#4]

Stock
[HHRG] HHRG BERHAD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 33.22%
YoY--%
Quarter Report
Latest QR
Upcoming QR
HHRG's Result
HHRG's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 68,454 45,377 21,319 73,740 50,664 32,515 16,102 162.19%
PBT 9,694 7,410 3,750 11,382 7,926 5,695 3,002 118.31%
Tax -1,501 -906 -470 -1,490 -566 -499 -292 197.55%
NP 8,193 6,504 3,280 9,892 7,360 5,196 2,710 108.94%
-
NP to SH 6,971 5,724 3,037 9,740 7,311 5,029 2,600 92.88%
-
Tax Rate 15.48% 12.23% 12.53% 13.09% 7.14% 8.76% 9.73% -
Total Cost 60,261 38,873 18,039 63,848 43,304 27,319 13,392 172.30%
-
Net Worth 64,925 43,049 39,751 36,664 0 0 0 -
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 64,925 43,049 39,751 36,664 0 0 0 -
NOSH 170,857 159,442 159,005 159,410 159,281 159,145 159,509 4.68%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 11.97% 14.33% 15.39% 13.41% 14.53% 15.98% 16.83% -
ROE 10.74% 13.30% 7.64% 26.57% 0.00% 0.00% 0.00% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 40.06 28.46 13.41 46.26 31.81 20.43 10.09 150.52%
EPS 4.08 3.59 1.91 6.11 4.59 3.16 1.63 84.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.38 0.27 0.25 0.23 0.00 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 159,802
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 7.16 4.75 2.23 7.71 5.30 3.40 1.68 162.63%
EPS 0.73 0.60 0.32 1.02 0.76 0.53 0.27 93.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0679 0.045 0.0416 0.0384 0.00 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 - - - - - - -
Price 0.505 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 1.26 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 12.38 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 8.08 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 21/11/14 27/08/14 22/07/14 - - - - -
Price 0.465 0.49 0.00 0.00 0.00 0.00 0.00 -
P/RPS 1.16 1.72 0.00 0.00 0.00 0.00 0.00 -
P/EPS 11.40 13.65 0.00 0.00 0.00 0.00 0.00 -
EY 8.77 7.33 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.22 1.81 0.00 0.00 0.00 0.00 0.00 -

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