[HHRG] YoY Annualized Quarter Result on 31-Mar-2020 [#4]

Stock
[HHRG] HHRG BERHAD
Announcement Date
29-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2020
Quarter
31-Mar-2020 [#4]
Profit Trend
QoQ- 67.75%
YoY- -4810.94%
Quarter Report
Latest QR
Upcoming QR
HHRG's Result
HHRG's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/23 31/03/22 31/03/21 31/03/20 31/12/17 31/12/16 31/12/15 CAGR
Revenue 155,299 103,502 73,594 102,111 115,242 84,575 91,016 7.64%
PBT 33,367 14,847 -17,811 -42,646 2,244 701 11,346 16.03%
Tax -3,354 -340 -1,895 408 -1,976 -614 -685 24.48%
NP 30,013 14,507 -19,706 -42,238 268 87 10,661 15.34%
-
NP to SH 26,662 14,483 -19,773 -42,210 367 45 8,800 16.51%
-
Tax Rate 10.05% 2.29% - - 88.06% 87.59% 6.04% -
Total Cost 125,286 88,995 93,300 144,349 114,974 84,488 80,355 6.31%
-
Net Worth 184,866 71,861 36,063 29,033 79,335 77,083 77,175 12.80%
Dividend
31/03/23 31/03/22 31/03/21 31/03/20 31/12/17 31/12/16 31/12/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/23 31/03/22 31/03/21 31/03/20 31/12/17 31/12/16 31/12/15 CAGR
Net Worth 184,866 71,861 36,063 29,033 79,335 77,083 77,175 12.80%
NOSH 812,081 283,128 92,471 33,957 308,700 308,700 308,700 14.26%
Ratio Analysis
31/03/23 31/03/22 31/03/21 31/03/20 31/12/17 31/12/16 31/12/15 CAGR
NP Margin 19.33% 14.02% -26.78% -41.36% 0.23% 0.10% 11.71% -
ROE 14.42% 20.15% -54.83% -145.38% 0.46% 0.06% 11.40% -
Per Share
31/03/23 31/03/22 31/03/21 31/03/20 31/12/17 31/12/16 31/12/15 CAGR
RPS 19.32 72.01 79.59 36.58 37.33 27.43 29.48 -5.66%
EPS 3.59 10.76 -37.27 -15.12 0.12 0.01 2.85 3.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.23 0.50 0.39 0.104 0.257 0.25 0.25 -1.14%
Adjusted Per Share Value based on latest NOSH - 33,957
31/03/23 31/03/22 31/03/21 31/03/20 31/12/17 31/12/16 31/12/15 CAGR
RPS 16.25 10.83 7.70 10.68 12.06 8.85 9.52 7.65%
EPS 2.79 1.52 -2.07 -4.42 0.04 0.00 0.92 16.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1934 0.0752 0.0377 0.0304 0.083 0.0806 0.0807 12.80%
Price Multiplier on Financial Quarter End Date
31/03/23 31/03/22 31/03/21 31/03/20 31/12/17 31/12/16 31/12/15 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 29/12/17 30/12/16 31/12/15 -
Price 0.41 0.705 0.625 0.18 0.285 0.275 0.605 -
P/RPS 2.12 0.98 0.79 0.49 0.76 1.00 2.05 0.46%
P/EPS 12.36 7.00 -2.92 -1.19 239.73 1,884.26 21.22 -7.18%
EY 8.09 14.29 -34.21 -84.00 0.42 0.05 4.71 7.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.78 1.41 1.60 1.73 1.11 1.10 2.42 -4.14%
Price Multiplier on Announcement Date
31/03/23 31/03/22 31/03/21 31/03/20 31/12/17 31/12/16 31/12/15 CAGR
Date 23/05/23 25/05/22 28/05/21 29/06/20 27/02/18 28/02/17 29/02/16 -
Price 0.335 0.335 0.66 0.355 0.245 0.29 0.445 -
P/RPS 1.73 0.47 0.83 0.97 0.66 1.06 1.51 1.89%
P/EPS 10.10 3.32 -3.09 -2.35 206.08 1,987.04 15.61 -5.82%
EY 9.90 30.08 -32.40 -42.59 0.49 0.05 6.41 6.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.46 0.67 1.69 3.41 0.95 1.16 1.78 -2.69%

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