[HHRG] YoY Cumulative Quarter Result on 31-Dec-2017 [#4]

Stock
[HHRG] HHRG BERHAD
Announcement Date
27-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- -86.79%
YoY- 715.56%
Quarter Report
Latest QR
Upcoming QR
HHRG's Result
HHRG's Financial Summary
View:
Show?
Cumulative Result
31/03/22 31/03/21 31/03/20 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 103,502 73,594 102,111 115,242 84,575 91,016 91,660 1.68%
PBT 14,847 -17,811 -42,646 2,244 701 11,346 12,939 1.91%
Tax -340 -1,895 408 -1,976 -614 -685 -368 -1.08%
NP 14,507 -19,706 -42,238 268 87 10,661 12,571 1.99%
-
NP to SH 14,483 -19,773 -42,210 367 45 8,800 10,279 4.84%
-
Tax Rate 2.29% - - 88.06% 87.59% 6.04% 2.84% -
Total Cost 88,995 93,300 144,349 114,974 84,488 80,355 79,089 1.64%
-
Net Worth 71,861 36,063 29,033 79,335 77,083 77,175 59,280 2.68%
Dividend
31/03/22 31/03/21 31/03/20 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/22 31/03/21 31/03/20 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 71,861 36,063 29,033 79,335 77,083 77,175 59,280 2.68%
NOSH 283,128 92,471 33,957 308,700 308,700 308,700 179,637 6.47%
Ratio Analysis
31/03/22 31/03/21 31/03/20 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin 14.02% -26.78% -41.36% 0.23% 0.10% 11.71% 13.71% -
ROE 20.15% -54.83% -145.38% 0.46% 0.06% 11.40% 17.34% -
Per Share
31/03/22 31/03/21 31/03/20 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 72.01 79.59 36.58 37.33 27.43 29.48 51.03 4.86%
EPS 10.76 -37.27 -15.12 0.12 0.01 2.85 3.81 15.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.50 0.39 0.104 0.257 0.25 0.25 0.33 5.89%
Adjusted Per Share Value based on latest NOSH - 308,700
31/03/22 31/03/21 31/03/20 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 10.83 7.70 10.68 12.06 8.85 9.52 9.59 1.69%
EPS 1.52 -2.07 -4.42 0.04 0.00 0.92 1.08 4.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0752 0.0377 0.0304 0.083 0.0806 0.0807 0.062 2.69%
Price Multiplier on Financial Quarter End Date
31/03/22 31/03/21 31/03/20 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/03/22 31/03/21 31/03/20 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 0.705 0.625 0.18 0.285 0.275 0.605 0.43 -
P/RPS 0.98 0.79 0.49 0.76 1.00 2.05 0.84 2.14%
P/EPS 7.00 -2.92 -1.19 239.73 1,884.26 21.22 7.51 -0.96%
EY 14.29 -34.21 -84.00 0.42 0.05 4.71 13.31 0.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.41 1.60 1.73 1.11 1.10 2.42 1.30 1.12%
Price Multiplier on Announcement Date
31/03/22 31/03/21 31/03/20 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 25/05/22 28/05/21 29/06/20 27/02/18 28/02/17 29/02/16 26/02/15 -
Price 0.335 0.66 0.355 0.245 0.29 0.445 0.495 -
P/RPS 0.47 0.83 0.97 0.66 1.06 1.51 0.97 -9.50%
P/EPS 3.32 -3.09 -2.35 206.08 1,987.04 15.61 8.65 -12.36%
EY 30.08 -32.40 -42.59 0.49 0.05 6.41 11.56 14.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 1.69 3.41 0.95 1.16 1.78 1.50 -10.51%

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