[HHHCORP] QoQ TTM Result on 30-Sep-2022 [#3]

Stock
[HHHCORP] HIAP HUAT HOLDINGS BHD
Announcement Date
24-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- 18.96%
YoY- 70.47%
Quarter Report
Latest QR
Upcoming QR
HHHCORP's Result
HHHCORP's Financial Summary
View:
Show?
TTM Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 80,958 84,103 80,035 75,606 76,963 68,249 61,731 19.87%
PBT 6,694 9,520 10,826 10,763 9,396 6,909 5,750 10.69%
Tax -1,322 -1,997 -2,772 -4,148 -3,839 -3,045 -2,358 -32.07%
NP 5,372 7,523 8,054 6,615 5,557 3,864 3,392 35.98%
-
NP to SH 5,320 7,589 8,155 6,657 5,596 3,844 3,416 34.46%
-
Tax Rate 19.75% 20.98% 25.61% 38.54% 40.86% 44.07% 41.01% -
Total Cost 75,586 76,580 71,981 68,991 71,406 64,385 58,339 18.90%
-
Net Worth 86,905 75,395 82,955 82,955 79,005 79,005 75,054 10.29%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 86,905 75,395 82,955 82,955 79,005 79,005 75,054 10.29%
NOSH 399,138 399,138 399,138 399,138 399,138 399,138 399,138 0.00%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 6.64% 8.94% 10.06% 8.75% 7.22% 5.66% 5.49% -
ROE 6.12% 10.07% 9.83% 8.02% 7.08% 4.87% 4.55% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 20.49 23.43 20.26 19.14 19.48 17.28 15.63 19.84%
EPS 1.35 2.11 2.06 1.69 1.42 0.97 0.86 35.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.22 0.21 0.21 0.21 0.20 0.20 0.19 10.29%
Adjusted Per Share Value based on latest NOSH - 399,138
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 20.28 21.07 20.05 18.94 19.28 17.10 15.47 19.83%
EPS 1.33 1.90 2.04 1.67 1.40 0.96 0.86 33.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2177 0.1889 0.2078 0.2078 0.1979 0.1979 0.188 10.30%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 0.135 0.125 0.135 0.14 0.11 0.12 0.145 -
P/RPS 0.66 0.53 0.67 0.73 0.56 0.69 0.93 -20.48%
P/EPS 10.02 5.91 6.54 8.31 7.76 12.33 16.77 -29.12%
EY 9.98 16.91 15.29 12.04 12.88 8.11 5.96 41.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.60 0.64 0.67 0.55 0.60 0.76 -13.66%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 24/08/23 29/05/23 27/02/23 24/11/22 26/08/22 25/05/22 22/02/22 -
Price 0.135 0.135 0.155 0.125 0.15 0.125 0.155 -
P/RPS 0.66 0.58 0.77 0.65 0.77 0.72 0.99 -23.74%
P/EPS 10.02 6.39 7.51 7.42 10.59 12.85 17.92 -32.20%
EY 9.98 15.66 13.32 13.48 9.44 7.78 5.58 47.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.64 0.74 0.60 0.75 0.63 0.82 -17.94%

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