[HHHCORP] YoY Annualized Quarter Result on 31-Dec-2021 [#4]

Stock
[HHHCORP] HIAP HUAT HOLDINGS BHD
Announcement Date
22-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- -39.9%
YoY- 279.32%
Quarter Report
Latest QR
Upcoming QR
HHHCORP's Result
HHHCORP's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 87,181 80,035 61,731 37,295 51,062 53,487 41,551 13.13%
PBT 11,368 10,826 5,750 -1,453 3,208 2,239 1,884 34.90%
Tax -3,318 -2,772 -2,358 155 -1,311 -624 -1,116 19.90%
NP 8,050 8,054 3,392 -1,298 1,897 1,615 768 47.90%
-
NP to SH 7,784 8,155 3,416 -1,905 1,897 1,992 776 46.82%
-
Tax Rate 29.19% 25.61% 41.01% - 40.87% 27.87% 59.24% -
Total Cost 79,131 71,981 58,339 38,593 49,165 51,872 40,783 11.67%
-
Net Worth 90,855 82,955 75,054 62,545 66,106 56,661 56,661 8.18%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 90,855 82,955 75,054 62,545 66,106 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
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 9.23% 10.06% 5.49% -3.48% 3.72% 3.02% 1.85% -
ROE 8.57% 9.83% 4.55% -3.05% 2.87% 3.52% 1.37% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 22.07 20.26 15.63 11.33 15.45 16.05 12.47 9.97%
EPS 1.97 2.06 0.96 -0.39 0.57 0.60 0.23 43.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.23 0.21 0.19 0.19 0.20 0.17 0.17 5.16%
Adjusted Per Share Value based on latest NOSH - 399,138
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 21.84 20.05 15.47 9.34 12.79 13.40 10.41 13.13%
EPS 1.95 2.04 0.86 -0.48 0.48 0.50 0.19 47.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2276 0.2078 0.188 0.1567 0.1656 0.142 0.142 8.17%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 0.145 0.135 0.145 0.115 0.105 0.085 0.105 -
P/RPS 0.66 0.67 0.93 1.02 0.68 0.53 0.84 -3.93%
P/EPS 7.36 6.54 16.77 -19.87 18.30 14.22 45.10 -26.06%
EY 13.59 15.29 5.96 -5.03 5.47 7.03 2.22 35.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.64 0.76 0.61 0.53 0.50 0.62 0.26%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 27/02/24 27/02/23 22/02/22 23/02/21 28/02/20 25/02/19 14/02/18 -
Price 0.14 0.155 0.155 0.15 0.09 0.095 0.10 -
P/RPS 0.63 0.77 0.99 1.32 0.58 0.59 0.80 -3.90%
P/EPS 7.10 7.51 17.92 -25.92 15.68 15.90 42.95 -25.90%
EY 14.08 13.32 5.58 -3.86 6.38 6.29 2.33 34.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.74 0.82 0.79 0.45 0.56 0.59 0.55%

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