[HHHCORP] YoY Annualized Quarter 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- 26.54%
YoY- 375.57%
Quarter Report
Latest QR
Upcoming QR
HHHCORP's Result
HHHCORP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 81,880 83,501 65,001 37,613 50,377 49,270 40,169 12.59%
PBT 9,817 14,073 7,389 -2,250 3,796 2,353 1,054 45.02%
Tax -2,570 -4,169 -1,782 188 -429 -154 -128 64.82%
NP 7,246 9,904 5,606 -2,062 3,366 2,198 926 40.87%
-
NP to SH 7,105 10,005 5,684 -2,062 3,374 2,208 936 40.16%
-
Tax Rate 26.18% 29.62% 24.12% - 11.30% 6.54% 12.14% -
Total Cost 74,633 73,597 59,394 39,675 47,010 47,072 39,242 11.30%
-
Net Worth 90,855 82,955 70,296 62,580 59,555 56,661 56,661 8.18%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 90,855 82,955 70,296 62,580 59,555 56,661 56,661 8.18%
NOSH 399,138 399,138 399,138 333,301 333,301 333,301 333,301 3.04%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 8.85% 11.86% 8.63% -5.48% 6.68% 4.46% 2.31% -
ROE 7.82% 12.06% 8.09% -3.30% 5.67% 3.90% 1.65% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 20.73 21.14 17.57 11.42 15.23 14.78 12.05 9.45%
EPS 1.80 2.53 1.65 -0.63 1.01 0.67 0.28 36.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.23 0.21 0.19 0.19 0.18 0.17 0.17 5.16%
Adjusted Per Share Value based on latest NOSH - 399,138
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 20.51 20.92 16.29 9.42 12.62 12.34 10.06 12.59%
EPS 1.78 2.51 1.42 -0.52 0.85 0.55 0.23 40.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2276 0.2078 0.1761 0.1568 0.1492 0.142 0.142 8.17%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 0.125 0.14 0.145 0.10 0.10 0.12 0.11 -
P/RPS 0.60 0.66 0.83 0.88 0.66 0.81 0.91 -6.70%
P/EPS 6.95 5.53 9.44 -15.97 9.80 18.11 39.17 -25.02%
EY 14.39 18.09 10.60 -6.26 10.20 5.52 2.55 33.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.67 0.76 0.53 0.56 0.71 0.65 -3.04%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 27/11/23 24/11/22 25/11/21 23/11/20 20/11/19 21/11/18 21/11/17 -
Price 0.125 0.125 0.145 0.115 0.105 0.09 0.115 -
P/RPS 0.60 0.59 0.83 1.01 0.69 0.61 0.95 -7.36%
P/EPS 6.95 4.94 9.44 -18.36 10.29 13.59 40.95 -25.58%
EY 14.39 20.26 10.60 -5.45 9.71 7.36 2.44 34.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.60 0.76 0.61 0.58 0.53 0.68 -3.76%

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