[HHHCORP] QoQ TTM Result on 30-Sep-2021 [#3]

Stock
[HHHCORP] HIAP HUAT HOLDINGS BHD
Announcement Date
25-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 65.26%
YoY- 277.82%
Quarter Report
Latest QR
Upcoming QR
HHHCORP's Result
HHHCORP's Financial Summary
View:
Show?
TTM Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 76,963 68,249 61,731 57,836 42,039 36,176 37,295 62.30%
PBT 9,396 6,909 5,750 5,777 3,466 -492 -1,453 -
Tax -3,839 -3,045 -2,358 -1,323 -528 -270 155 -
NP 5,557 3,864 3,392 4,454 2,938 -762 -1,298 -
-
NP to SH 5,596 3,844 3,416 3,905 2,363 -1,287 -1,905 -
-
Tax Rate 40.86% 44.07% 41.01% 22.90% 15.23% - - -
Total Cost 71,406 64,385 58,339 53,382 39,101 36,938 38,593 50.88%
-
Net Worth 79,005 79,005 75,054 70,296 65,837 65,837 62,545 16.90%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 79,005 79,005 75,054 70,296 65,837 65,837 62,545 16.90%
NOSH 399,138 399,138 399,138 399,138 333,301 333,301 333,301 12.80%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 7.22% 5.66% 5.49% 7.70% 6.99% -2.11% -3.48% -
ROE 7.08% 4.87% 4.55% 5.56% 3.59% -1.95% -3.05% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 19.48 17.28 15.63 15.63 12.77 10.99 11.33 43.66%
EPS 1.42 0.97 0.86 1.06 0.72 -0.39 -0.58 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.20 0.20 0.19 0.19 0.20 0.20 0.19 3.48%
Adjusted Per Share Value based on latest NOSH - 399,138
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 19.79 17.55 15.87 14.87 10.81 9.30 9.59 62.30%
EPS 1.44 0.99 0.88 1.00 0.61 -0.33 -0.49 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2032 0.2032 0.193 0.1808 0.1693 0.1693 0.1608 16.93%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 0.11 0.12 0.145 0.145 0.135 0.12 0.115 -
P/RPS 0.56 0.69 0.93 0.93 1.06 1.09 1.02 -33.02%
P/EPS 7.76 12.33 16.77 13.74 18.81 -30.69 -19.87 -
EY 12.88 8.11 5.96 7.28 5.32 -3.26 -5.03 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.60 0.76 0.76 0.68 0.60 0.61 -6.68%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 26/08/22 25/05/22 22/02/22 25/11/21 24/08/21 24/05/21 23/02/21 -
Price 0.15 0.125 0.155 0.145 0.165 0.115 0.15 -
P/RPS 0.77 0.72 0.99 0.93 1.29 1.05 1.32 -30.25%
P/EPS 10.59 12.85 17.92 13.74 22.99 -29.41 -25.92 -
EY 9.44 7.78 5.58 7.28 4.35 -3.40 -3.86 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.63 0.82 0.76 0.83 0.58 0.79 -3.41%

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