[HHRG] QoQ Quarter Result on 31-Mar-2015 [#1]

Stock
[HHRG] HHRG BERHAD
Announcement Date
18-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -11.85%
YoY- -3.98%
Quarter Report
Latest QR
Upcoming QR
HHRG's Result
HHRG's Financial Summary
View:
Show?
Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 19,994 18,043 26,569 26,460 23,206 23,077 24,058 -11.57%
PBT -1,592 2,978 6,192 3,768 3,245 2,284 3,660 -
Tax -125 -80 -231 -249 1,133 -595 -436 -56.42%
NP -1,717 2,898 5,961 3,519 4,378 1,689 3,224 -
-
NP to SH -1,658 2,507 5,035 2,916 3,308 1,247 2,687 -
-
Tax Rate - 2.69% 3.73% 6.61% -34.92% 26.05% 11.91% -
Total Cost 21,711 15,145 20,608 22,941 18,828 21,388 20,834 2.77%
-
Net Worth 77,175 77,175 73,983 69,819 67,778 74,040 42,928 47.69%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - 1,026 - - - -
Div Payout % - - - 35.21% - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 77,175 77,175 73,983 69,819 67,778 74,040 42,928 47.69%
NOSH 308,700 308,700 205,510 205,352 205,389 194,843 158,994 55.44%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin -8.59% 16.06% 22.44% 13.30% 18.87% 7.32% 13.40% -
ROE -2.15% 3.25% 6.81% 4.18% 4.88% 1.68% 6.26% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 6.48 5.84 12.93 12.89 11.30 11.84 15.13 -43.09%
EPS -0.54 0.81 2.45 1.42 1.07 0.64 1.69 -
DPS 0.00 0.00 0.00 0.50 0.00 0.00 0.00 -
NAPS 0.25 0.25 0.36 0.34 0.33 0.38 0.27 -4.98%
Adjusted Per Share Value based on latest NOSH - 205,352
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 2.09 1.89 2.78 2.77 2.43 2.41 2.52 -11.69%
EPS -0.17 0.26 0.53 0.31 0.35 0.13 0.28 -
DPS 0.00 0.00 0.00 0.11 0.00 0.00 0.00 -
NAPS 0.0807 0.0807 0.0774 0.073 0.0709 0.0775 0.0449 47.66%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 - -
Price 0.605 0.445 0.67 0.49 0.43 0.505 0.00 -
P/RPS 9.34 7.61 5.18 3.80 3.81 4.26 0.00 -
P/EPS -112.64 54.80 27.35 34.51 26.70 78.91 0.00 -
EY -0.89 1.82 3.66 2.90 3.75 1.27 0.00 -
DY 0.00 0.00 0.00 1.02 0.00 0.00 0.00 -
P/NAPS 2.42 1.78 1.86 1.44 1.30 1.33 0.00 -
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 29/02/16 30/11/15 24/08/15 18/05/15 26/02/15 21/11/14 27/08/14 -
Price 0.445 0.735 0.375 0.755 0.495 0.465 0.49 -
P/RPS 6.87 12.58 2.90 5.86 4.38 3.93 3.24 64.82%
P/EPS -82.85 90.50 15.31 53.17 30.73 72.66 28.99 -
EY -1.21 1.10 6.53 1.88 3.25 1.38 3.45 -
DY 0.00 0.00 0.00 0.66 0.00 0.00 0.00 -
P/NAPS 1.78 2.94 1.04 2.22 1.50 1.22 1.81 -1.10%

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