[HHRG] YoY Quarter Result on 30-Sep-2021 [#2]

Stock
[HHRG] HHRG BERHAD
Announcement Date
25-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
30-Sep-2021 [#2]
Profit Trend
QoQ- 155.14%
YoY- 266.76%
Quarter Report
Latest QR
Upcoming QR
HHRG's Result
HHRG's Financial Summary
View:
Show?
Quarter Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/06/18 30/06/17 CAGR
Revenue 29,667 35,879 19,979 18,825 21,175 34,989 28,650 0.55%
PBT 4,274 6,806 4,308 -2,271 -6,895 542 1,364 20.03%
Tax -595 -500 -255 -78 -110 153 -409 6.17%
NP 3,679 6,306 4,053 -2,349 -7,005 695 955 24.06%
-
NP to SH 3,467 5,597 4,044 -2,425 -6,977 692 1,030 21.41%
-
Tax Rate 13.92% 7.35% 5.92% - - -28.23% 29.99% -
Total Cost 25,988 29,573 15,926 21,174 28,180 34,294 27,695 -1.01%
-
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 12.40% 17.58% 20.29% -12.48% -33.08% 1.99% 3.33% -
ROE 1.75% 3.42% 8.06% -75.04% -9.97% 0.89% 1.28% -
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 3.44 4.82 14.33 51.26 6.24 11.33 9.28 -14.67%
EPS 0.40 0.75 2.90 -6.61 -2.05 0.22 0.33 3.12%
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 - 139,606
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/06/18 30/06/17 CAGR
RPS 3.10 3.75 2.09 1.97 2.22 3.66 3.00 0.52%
EPS 0.36 0.59 0.42 -0.25 -0.73 0.07 0.11 20.87%
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 6.68 7.67 3.77 0.64 2.08 1.63 2.80 14.91%
P/EPS 57.18 49.18 18.62 -5.00 -6.33 82.53 77.92 -4.82%
EY 1.75 2.03 5.37 -20.01 -15.81 1.21 1.28 5.12%
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 9.73 9.75 5.79 0.53 0.96 1.72 3.07 20.25%
P/EPS 83.28 62.48 28.62 -4.09 -2.92 86.99 85.42 -0.40%
EY 1.20 1.60 3.49 -24.46 -34.24 1.15 1.17 0.40%
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