[HHRG] QoQ Quarter Result on 31-Dec-2015 [#4]

Stock
[HHRG] HHRG BERHAD
Announcement Date
29-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- -166.13%
YoY- -150.12%
Quarter Report
Latest QR
Upcoming QR
HHRG's Result
HHRG's Financial Summary
View:
Show?
Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 17,853 18,798 20,707 19,994 18,043 26,569 26,460 -23.01%
PBT -251 820 255 -1,592 2,978 6,192 3,768 -
Tax -274 -48 45 -125 -80 -231 -249 6.56%
NP -525 772 300 -1,717 2,898 5,961 3,519 -
-
NP to SH -540 801 339 -1,658 2,507 5,035 2,916 -
-
Tax Rate - 5.85% -17.65% - 2.69% 3.73% 6.61% -
Total Cost 18,378 18,026 20,407 21,711 15,145 20,608 22,941 -13.70%
-
Net Worth 77,175 77,175 77,175 77,175 77,175 73,983 69,819 6.88%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - - - - - 1,026 -
Div Payout % - - - - - - 35.21% -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 77,175 77,175 77,175 77,175 77,175 73,983 69,819 6.88%
NOSH 308,700 308,700 308,700 308,700 308,700 205,510 205,352 31.13%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin -2.94% 4.11% 1.45% -8.59% 16.06% 22.44% 13.30% -
ROE -0.70% 1.04% 0.44% -2.15% 3.25% 6.81% 4.18% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 5.78 6.09 6.71 6.48 5.84 12.93 12.89 -41.32%
EPS -0.17 0.26 0.11 -0.54 0.81 2.45 1.42 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.50 -
NAPS 0.25 0.25 0.25 0.25 0.25 0.36 0.34 -18.48%
Adjusted Per Share Value based on latest NOSH - 308,700
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 1.87 1.97 2.17 2.09 1.89 2.78 2.77 -22.98%
EPS -0.06 0.08 0.04 -0.17 0.26 0.53 0.31 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.11 -
NAPS 0.0807 0.0807 0.0807 0.0807 0.0807 0.0774 0.073 6.89%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.30 0.385 0.405 0.605 0.445 0.67 0.49 -
P/RPS 5.19 6.32 6.04 9.34 7.61 5.18 3.80 23.02%
P/EPS -171.50 148.38 368.80 -112.64 54.80 27.35 34.51 -
EY -0.58 0.67 0.27 -0.89 1.82 3.66 2.90 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.02 -
P/NAPS 1.20 1.54 1.62 2.42 1.78 1.86 1.44 -11.41%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 28/11/16 29/08/16 26/05/16 29/02/16 30/11/15 24/08/15 18/05/15 -
Price 0.28 0.315 0.415 0.445 0.735 0.375 0.755 -
P/RPS 4.84 5.17 6.19 6.87 12.58 2.90 5.86 -11.93%
P/EPS -160.07 121.40 377.91 -82.85 90.50 15.31 53.17 -
EY -0.62 0.82 0.26 -1.21 1.10 6.53 1.88 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.66 -
P/NAPS 1.12 1.26 1.66 1.78 2.94 1.04 2.22 -36.54%

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