[HHRG] YoY Quarter Result on 31-Dec-2020 [#3]

Stock
[HHRG] HHRG BERHAD
Announcement Date
11-Mar-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
31-Dec-2020 [#3]
Profit Trend
QoQ- -426.27%
YoY- 16.24%
Quarter Report
Latest QR
Upcoming QR
HHRG's Result
HHRG's Financial Summary
View:
Show?
Quarter Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 30/09/18 30/09/17 CAGR
Revenue 36,271 37,669 32,421 21,547 16,876 30,001 29,341 3.44%
PBT 3,613 11,619 1,052 -12,155 -15,072 9 2,238 7.95%
Tax -1,197 -755 299 -588 -184 351 -977 3.30%
NP 2,416 10,864 1,351 -12,743 -15,256 360 1,261 10.95%
-
NP to SH 1,854 9,483 1,332 -12,762 -15,237 343 1,258 6.39%
-
Tax Rate 33.13% 6.50% -28.42% - - -3,900.00% 43.66% -
Total Cost 33,855 26,805 31,070 34,290 32,132 29,641 28,080 3.03%
-
Net Worth 207,791 176,717 58,888 20,378 55,010 78,101 81,805 16.07%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 30/09/18 30/09/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 30/09/18 30/09/17 CAGR
Net Worth 207,791 176,717 58,888 20,378 55,010 78,101 81,805 16.07%
NOSH 865,798 789,968 140,210 92,471 339,570 308,700 308,700 17.92%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 30/09/18 30/09/17 CAGR
NP Margin 6.66% 28.84% 4.17% -59.14% -90.40% 1.20% 4.30% -
ROE 0.89% 5.37% 2.26% -62.62% -27.70% 0.44% 1.54% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 30/09/18 30/09/17 CAGR
RPS 4.19 4.90 23.12 43.35 4.97 9.72 9.50 -12.26%
EPS 0.21 1.23 0.95 -25.67 -4.49 0.11 0.41 -10.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.24 0.23 0.42 0.41 0.162 0.253 0.265 -1.57%
Adjusted Per Share Value based on latest NOSH - 92,471
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 30/09/18 30/09/17 CAGR
RPS 3.79 3.94 3.39 2.25 1.77 3.14 3.07 3.42%
EPS 0.19 0.99 0.14 -1.33 -1.59 0.04 0.13 6.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2174 0.1849 0.0616 0.0213 0.0575 0.0817 0.0856 16.06%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 30/09/18 30/09/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 28/09/18 29/09/17 -
Price 0.335 0.475 0.77 0.335 0.035 0.215 0.31 -
P/RPS 8.00 9.69 3.33 0.77 0.70 2.21 3.26 15.43%
P/EPS 156.44 38.49 81.05 -1.30 -0.78 193.50 76.07 12.21%
EY 0.64 2.60 1.23 -76.64 -128.20 0.52 1.31 -10.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.40 2.07 1.83 0.82 0.22 0.85 1.17 2.91%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 30/09/18 30/09/17 CAGR
Date 20/02/24 23/02/23 28/02/22 11/03/21 28/02/20 26/11/18 23/11/17 -
Price 0.30 0.57 0.685 0.43 0.35 0.16 0.28 -
P/RPS 7.16 11.63 2.96 0.99 7.04 1.65 2.95 15.23%
P/EPS 140.10 46.18 72.11 -1.67 -7.80 144.00 68.71 12.06%
EY 0.71 2.17 1.39 -59.71 -12.82 0.69 1.46 -10.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 2.48 1.63 1.05 2.16 0.63 1.06 2.67%

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