[HHRG] QoQ Quarter Result on 30-Sep-2014 [#3]

Stock
[HHRG] HHRG BERHAD
Announcement Date
21-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- -53.59%
YoY- -45.35%
Quarter Report
Latest QR
Upcoming QR
HHRG's Result
HHRG's Financial Summary
View:
Show?
Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 26,569 26,460 23,206 23,077 24,058 21,319 23,076 9.88%
PBT 6,192 3,768 3,245 2,284 3,660 3,750 3,456 47.67%
Tax -231 -249 1,133 -595 -436 -470 -924 -60.41%
NP 5,961 3,519 4,378 1,689 3,224 3,280 2,532 77.24%
-
NP to SH 5,035 2,916 3,308 1,247 2,687 3,037 2,429 62.79%
-
Tax Rate 3.73% 6.61% -34.92% 26.05% 11.91% 12.53% 26.74% -
Total Cost 20,608 22,941 18,828 21,388 20,834 18,039 20,544 0.20%
-
Net Worth 73,983 69,819 67,778 74,040 42,928 39,751 36,754 59.62%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - 1,026 - - - - - -
Div Payout % - 35.21% - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 73,983 69,819 67,778 74,040 42,928 39,751 36,754 59.62%
NOSH 205,510 205,352 205,389 194,843 158,994 159,005 159,802 18.31%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 22.44% 13.30% 18.87% 7.32% 13.40% 15.39% 10.97% -
ROE 6.81% 4.18% 4.88% 1.68% 6.26% 7.64% 6.61% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 12.93 12.89 11.30 11.84 15.13 13.41 14.44 -7.11%
EPS 2.45 1.42 1.07 0.64 1.69 1.91 1.52 37.59%
DPS 0.00 0.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.36 0.34 0.33 0.38 0.27 0.25 0.23 34.91%
Adjusted Per Share Value based on latest NOSH - 194,843
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 2.78 2.77 2.43 2.41 2.52 2.23 2.41 10.01%
EPS 0.53 0.31 0.35 0.13 0.28 0.32 0.25 65.25%
DPS 0.00 0.11 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0774 0.073 0.0709 0.0775 0.0449 0.0416 0.0384 59.77%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 - - - -
Price 0.67 0.49 0.43 0.505 0.00 0.00 0.00 -
P/RPS 5.18 3.80 3.81 4.26 0.00 0.00 0.00 -
P/EPS 27.35 34.51 26.70 78.91 0.00 0.00 0.00 -
EY 3.66 2.90 3.75 1.27 0.00 0.00 0.00 -
DY 0.00 1.02 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.86 1.44 1.30 1.33 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 24/08/15 18/05/15 26/02/15 21/11/14 27/08/14 22/07/14 - -
Price 0.375 0.755 0.495 0.465 0.49 0.00 0.00 -
P/RPS 2.90 5.86 4.38 3.93 3.24 0.00 0.00 -
P/EPS 15.31 53.17 30.73 72.66 28.99 0.00 0.00 -
EY 6.53 1.88 3.25 1.38 3.45 0.00 0.00 -
DY 0.00 0.66 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 2.22 1.50 1.22 1.81 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