[HHRG] QoQ TTM 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- -1.18%
YoY- -0.19%
Quarter Report
Latest QR
Upcoming QR
HHRG's Result
HHRG's Financial Summary
View:
Show?
TTM Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 91,066 94,278 99,312 96,801 91,660 91,530 86,602 3.39%
PBT 11,346 16,183 15,489 12,957 12,939 13,150 13,097 -9.10%
Tax -685 573 58 -147 -368 -2,425 -1,897 -49.19%
NP 10,661 16,756 15,547 12,810 12,571 10,725 11,200 -3.22%
-
NP to SH 8,800 13,766 12,506 10,158 10,279 9,400 10,435 -10.71%
-
Tax Rate 6.04% -3.54% -0.37% 1.13% 2.84% 18.44% 14.48% -
Total Cost 80,405 77,522 83,765 83,991 79,089 80,805 75,402 4.36%
-
Net Worth 77,175 77,376 0 0 67,778 0 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 - - - - - - - -
Div Payout % - - - - - - - -
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 77,376 0 0 67,778 0 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 11.71% 17.77% 15.65% 13.23% 13.71% 11.72% 12.93% -
ROE 11.40% 17.79% 0.00% 0.00% 15.17% 0.00% 24.31% -
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 29.50 30.46 48.32 47.14 44.63 46.98 54.47 -33.48%
EPS 2.85 4.45 6.09 4.95 5.00 4.82 6.56 -42.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.25 0.25 0.00 0.00 0.33 0.00 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 9.52 9.86 10.39 10.12 9.59 9.57 9.06 3.34%
EPS 0.92 1.44 1.31 1.06 1.08 0.98 1.09 -10.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0807 0.0809 0.00 0.00 0.0709 0.00 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 2.05 1.46 1.39 1.04 0.96 1.08 0.00 -
P/EPS 21.22 10.01 11.01 9.91 8.59 10.47 0.00 -
EY 4.71 9.99 9.08 10.10 11.64 9.55 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.42 1.78 0.00 0.00 1.30 0.00 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 - - -
Price 0.445 0.735 0.375 0.755 0.495 0.00 0.00 -
P/RPS 1.51 2.41 0.78 1.60 1.11 0.00 0.00 -
P/EPS 15.61 16.53 6.16 15.26 9.89 0.00 0.00 -
EY 6.41 6.05 16.23 6.55 10.11 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.78 2.94 0.00 0.00 1.50 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