[HSSEB] QoQ Cumulative Quarter Result on 31-Mar-2021 [#1]

Stock
[HSSEB] HSS ENGINEERS BERHAD
Announcement Date
27-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- -81.4%
YoY- -13.2%
Quarter Report
Latest QR
Upcoming QR
HSSEB's Result
HSSEB'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 164,693 125,811 82,864 43,875 169,999 124,877 82,833 57.92%
PBT 6,089 6,432 5,664 3,165 16,435 11,942 7,557 -13.37%
Tax -3,049 -2,657 -2,114 -1,186 -5,793 -4,224 -2,626 10.43%
NP 3,040 3,775 3,550 1,979 10,642 7,718 4,931 -27.49%
-
NP to SH 3,040 3,775 3,550 1,979 10,642 7,718 4,931 -27.49%
-
Tax Rate 50.07% 41.31% 37.32% 37.47% 35.25% 35.37% 34.75% -
Total Cost 161,653 122,036 79,314 41,896 159,357 117,159 77,902 62.47%
-
Net Worth 228,096 228,096 228,096 228,096 223,137 223,137 218,179 2.99%
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 228,096 228,096 228,096 228,096 223,137 223,137 218,179 2.99%
NOSH 495,862 495,862 495,862 495,862 495,862 495,862 495,862 0.00%
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 1.85% 3.00% 4.28% 4.51% 6.26% 6.18% 5.95% -
ROE 1.33% 1.66% 1.56% 0.87% 4.77% 3.46% 2.26% -
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 33.21 25.37 16.71 8.85 34.28 25.18 16.70 57.93%
EPS 0.61 0.76 0.72 0.40 2.15 1.56 0.99 -27.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.46 0.46 0.46 0.46 0.45 0.45 0.44 2.99%
Adjusted Per Share Value based on latest NOSH - 495,862
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 32.39 24.74 16.30 8.63 33.43 24.56 16.29 57.92%
EPS 0.60 0.74 0.70 0.39 2.09 1.52 0.97 -27.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4486 0.4486 0.4486 0.4486 0.4388 0.4388 0.4291 2.99%
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 0.44 0.56 0.555 0.575 0.655 0.49 0.50 -
P/RPS 1.32 2.21 3.32 6.50 1.91 1.95 2.99 -41.93%
P/EPS 71.77 73.56 77.52 144.07 30.52 31.48 50.28 26.69%
EY 1.39 1.36 1.29 0.69 3.28 3.18 1.99 -21.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 1.22 1.21 1.25 1.46 1.09 1.14 -10.79%
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 23/02/22 18/11/21 19/08/21 27/05/21 25/02/21 17/11/20 13/08/20 -
Price 0.485 0.535 0.52 0.615 0.525 0.485 0.525 -
P/RPS 1.46 2.11 3.11 6.95 1.53 1.93 3.14 -39.89%
P/EPS 79.11 70.27 72.63 154.10 24.46 31.16 52.79 30.85%
EY 1.26 1.42 1.38 0.65 4.09 3.21 1.89 -23.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 1.16 1.13 1.34 1.17 1.08 1.19 -7.98%

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