[HHRG] QoQ Cumulative 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- -9.73%
YoY- 53.16%
Quarter Report
Latest QR
Upcoming QR
HHRG's Result
HHRG's Financial Summary
View:
Show?
Cumulative Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 72,976 40,555 20,576 73,594 52,667 31,120 12,295 226.75%
PBT 7,359 6,307 1,999 -17,811 -17,158 -5,003 -2,732 -
Tax -368 -667 -412 -1,895 -794 -206 -128 101.80%
NP 6,991 5,640 1,587 -19,706 -17,952 -5,209 -2,860 -
-
NP to SH 6,961 5,629 1,585 -19,773 -18,019 -5,257 -2,832 -
-
Tax Rate 5.00% 10.58% 20.61% - - - - -
Total Cost 65,985 34,915 18,989 93,300 70,619 36,329 15,155 165.92%
-
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 12.60% 11.21% 4.16% -54.83% -88.42% -162.66% -87.79% -
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 55.46 29.08 17.84 79.59 105.96 84.74 36.21 32.76%
EPS 5.29 4.42 1.37 -37.27 -44.88 -14.87 -8.34 -
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 7.63 4.24 2.15 7.70 5.51 3.26 1.29 225.99%
EPS 0.73 0.59 0.17 -2.07 -1.88 -0.55 -0.30 -
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 1.39 1.86 4.29 0.79 0.32 0.39 1.09 17.54%
P/EPS 14.56 13.38 55.67 -2.92 -0.92 -2.31 -4.74 -
EY 6.87 7.48 1.80 -34.21 -108.22 -43.38 -21.11 -
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 1.24 2.85 3.17 0.83 0.41 0.32 1.10 8.29%
P/EPS 12.95 20.56 41.11 -3.09 -1.19 -1.89 -4.80 -
EY 7.72 4.86 2.43 -32.40 -84.31 -53.02 -20.85 -
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