[HHRG] QoQ Cumulative Quarter Result on 31-Mar-2014 [#1]

Stock
[HHRG] HHRG BERHAD
Announcement Date
22-Jul-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -68.82%
YoY- 16.81%
Quarter Report
Latest QR
Upcoming QR
HHRG's Result
HHRG's Financial Summary
View:
Show?
Cumulative Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 91,660 68,454 45,377 21,319 73,740 50,664 32,515 99.17%
PBT 12,939 9,694 7,410 3,750 11,382 7,926 5,695 72.56%
Tax -368 -1,501 -906 -470 -1,490 -566 -499 -18.32%
NP 12,571 8,193 6,504 3,280 9,892 7,360 5,196 79.92%
-
NP to SH 10,279 6,971 5,724 3,037 9,740 7,311 5,029 60.84%
-
Tax Rate 2.84% 15.48% 12.23% 12.53% 13.09% 7.14% 8.76% -
Total Cost 79,089 60,261 38,873 18,039 63,848 43,304 27,319 102.73%
-
Net Worth 59,280 64,925 43,049 39,751 36,664 0 0 -
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 59,280 64,925 43,049 39,751 36,664 0 0 -
NOSH 179,637 170,857 159,442 159,005 159,410 159,281 159,145 8.38%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 13.71% 11.97% 14.33% 15.39% 13.41% 14.53% 15.98% -
ROE 17.34% 10.74% 13.30% 7.64% 26.57% 0.00% 0.00% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 51.03 40.06 28.46 13.41 46.26 31.81 20.43 83.78%
EPS 3.81 4.08 3.59 1.91 6.11 4.59 3.16 13.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.33 0.38 0.27 0.25 0.23 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 159,005
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 9.59 7.16 4.75 2.23 7.71 5.30 3.40 99.25%
EPS 1.08 0.73 0.60 0.32 1.02 0.76 0.53 60.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.062 0.0679 0.045 0.0416 0.0384 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 - - - - - -
Price 0.43 0.505 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.84 1.26 0.00 0.00 0.00 0.00 0.00 -
P/EPS 7.51 12.38 0.00 0.00 0.00 0.00 0.00 -
EY 13.31 8.08 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 1.30 1.33 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 26/02/15 21/11/14 27/08/14 22/07/14 - - - -
Price 0.495 0.465 0.49 0.00 0.00 0.00 0.00 -
P/RPS 0.97 1.16 1.72 0.00 0.00 0.00 0.00 -
P/EPS 8.65 11.40 13.65 0.00 0.00 0.00 0.00 -
EY 11.56 8.77 7.33 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 1.50 1.22 1.81 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