[HHRG] YoY Cumulative Quarter Result on 30-Sep-2020 [#2]

Stock
[HHRG] HHRG BERHAD
Announcement Date
27-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
30-Sep-2020 [#2]
Profit Trend
QoQ- -85.63%
YoY- 20.06%
Quarter Report
Latest QR
Upcoming QR
HHRG's Result
HHRG's Financial Summary
View:
Show?
Cumulative Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/06/18 30/06/17 CAGR
Revenue 58,610 83,372 40,555 31,120 72,277 57,042 56,197 0.67%
PBT 6,574 11,281 6,307 -5,003 -6,797 -492 1,926 21.68%
Tax -1,489 -990 -667 -206 208 68 -525 18.13%
NP 5,085 10,291 5,640 -5,209 -6,589 -424 1,401 22.88%
-
NP to SH 4,979 7,906 5,629 -5,257 -6,576 -436 1,521 20.87%
-
Tax Rate 22.65% 8.78% 10.58% - - - 27.26% -
Total Cost 53,525 73,081 34,915 36,329 78,866 57,466 54,796 -0.37%
-
Net Worth 198,242 163,681 50,200 3,231 69,951 77,792 80,570 15.48%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/06/18 30/06/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/06/18 30/06/17 CAGR
Net Worth 198,242 163,681 50,200 3,231 69,951 77,792 80,570 15.48%
NOSH 865,798 746,235 139,606 37,352 339,570 308,700 308,700 17.92%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/06/18 30/06/17 CAGR
NP Margin 8.68% 12.34% 13.91% -16.74% -9.12% -0.74% 2.49% -
ROE 2.51% 4.83% 11.21% -162.66% -9.40% -0.56% 1.89% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/06/18 30/06/17 CAGR
RPS 6.80 11.21 29.08 84.74 21.28 18.48 18.20 -14.56%
EPS 0.58 1.13 4.42 -14.87 -1.94 -0.14 0.49 2.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.23 0.22 0.36 0.088 0.206 0.252 0.261 -2.00%
Adjusted Per Share Value based on latest NOSH - 37,352
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/06/18 30/06/17 CAGR
RPS 6.13 8.72 4.24 3.26 7.56 5.97 5.88 0.66%
EPS 0.52 0.83 0.59 -0.55 -0.69 -0.05 0.16 20.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2074 0.1712 0.0525 0.0034 0.0732 0.0814 0.0843 15.48%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/06/18 30/06/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 29/06/18 30/06/17 -
Price 0.23 0.37 0.54 0.33 0.13 0.185 0.26 -
P/RPS 3.38 3.30 1.86 0.39 0.61 1.00 1.43 14.74%
P/EPS 39.82 34.82 13.38 -2.31 -6.71 -130.99 52.77 -4.40%
EY 2.51 2.87 7.48 -43.38 -14.90 -0.76 1.90 4.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.68 1.50 3.75 0.63 0.73 1.00 0.00%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/06/18 30/06/17 CAGR
Date 29/11/23 25/11/22 25/11/21 27/11/20 19/11/19 10/08/18 09/08/17 -
Price 0.335 0.47 0.83 0.27 0.06 0.195 0.285 -
P/RPS 4.93 4.19 2.85 0.32 0.28 1.06 1.57 20.07%
P/EPS 57.99 44.23 20.56 -1.89 -3.10 -138.07 57.84 0.04%
EY 1.72 2.26 4.86 -53.02 -32.28 -0.72 1.73 -0.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.46 2.14 2.31 3.07 0.29 0.77 1.09 4.78%

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