[HHRG] YoY TTM 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- 42.13%
YoY- 78.27%
Quarter Report
Latest QR
Upcoming QR
HHRG's Result
HHRG's Financial Summary
View:
Show?
TTM Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/06/18 30/06/17 CAGR
Revenue 130,537 146,319 83,029 60,954 99,956 116,087 101,267 4.14%
PBT 28,660 19,821 -6,501 -40,852 -10,190 -174 1,552 59.39%
Tax -3,853 -663 -2,356 -6 189 -1,383 -1,136 21.56%
NP 24,807 19,158 -8,857 -40,858 -10,001 -1,557 416 92.24%
-
NP to SH 23,735 16,760 -8,887 -40,890 -9,984 -1,590 426 90.17%
-
Tax Rate 13.44% 3.34% - - - - 73.20% -
Total Cost 105,730 127,161 91,886 101,812 109,957 117,644 100,851 0.75%
-
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 19.00% 13.09% -10.67% -67.03% -10.01% -1.34% 0.41% -
ROE 11.97% 10.24% -17.70% -1,265.24% -14.27% -2.04% 0.53% -
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 15.14 19.67 59.54 165.97 29.44 37.61 32.80 -11.62%
EPS 2.75 2.25 -6.37 -111.34 -2.94 -0.52 0.14 60.97%
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 13.66 15.31 8.69 6.38 10.46 12.14 10.59 4.15%
EPS 2.48 1.75 -0.93 -4.28 -1.04 -0.17 0.04 93.44%
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 1.52 1.88 0.91 0.20 0.44 0.49 0.79 11.02%
P/EPS 8.35 16.43 -8.47 -0.30 -4.42 -35.92 188.41 -39.23%
EY 11.97 6.09 -11.80 -337.40 -22.62 -2.78 0.53 64.60%
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 2.21 2.39 1.39 0.16 0.20 0.52 0.87 16.07%
P/EPS 12.17 20.86 -13.02 -0.24 -2.04 -37.86 206.52 -36.40%
EY 8.22 4.79 -7.68 -412.37 -49.00 -2.64 0.48 57.48%
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