[HLT] QoQ Annualized Quarter Result on 30-Sep-2018 [#3]

Announcement Date
19-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- 42.98%
YoY- -181.23%
View:
Show?
Annualized Quarter Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 152,530 127,392 129,591 117,830 83,084 64,840 44,823 126.74%
PBT 6,888 4,376 -25,674 -8,210 -13,896 -42,892 -6,234 -
Tax 120 20 0 0 0 0 0 -
NP 7,008 4,396 -25,674 -8,210 -13,896 -42,892 -6,234 -
-
NP to SH 8,412 5,104 -25,536 -7,593 -13,318 -42,892 -6,234 -
-
Tax Rate -1.74% -0.46% - - - - - -
Total Cost 145,522 122,996 155,265 126,041 96,980 107,732 51,057 101.41%
-
Net Worth 51,197 51,197 71,676 81,916 77,257 21,392 30,277 42.07%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 51,197 51,197 71,676 81,916 77,257 21,392 30,277 42.07%
NOSH 511,977 511,977 511,977 511,977 511,977 398,183 398,183 18.29%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 4.59% 3.45% -19.81% -6.97% -16.73% -66.15% -13.91% -
ROE 16.43% 9.97% -35.63% -9.27% -17.24% -200.50% -20.59% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 29.79 24.88 25.31 23.01 18.28 24.25 16.28 49.76%
EPS 1.64 1.00 -5.44 -1.80 -3.12 -16.04 -2.34 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.10 0.10 0.14 0.16 0.17 0.08 0.11 -6.17%
Adjusted Per Share Value based on latest NOSH - 511,977
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 19.21 16.04 16.32 14.84 10.46 8.16 5.64 126.88%
EPS 1.06 0.64 -3.22 -0.96 -1.68 -5.40 -0.79 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0645 0.0645 0.0903 0.1032 0.0973 0.0269 0.0381 42.18%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 0.15 0.13 0.205 0.235 0.235 0.235 0.29 -
P/RPS 0.50 0.52 0.81 1.02 1.29 0.97 1.78 -57.20%
P/EPS 9.13 13.04 -4.11 -15.84 -8.02 -1.47 -12.80 -
EY 10.95 7.67 -24.33 -6.31 -12.47 -68.26 -7.81 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.50 1.30 1.46 1.47 1.38 2.94 2.64 -31.47%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 30/08/19 30/05/19 28/02/19 19/11/18 24/08/18 31/05/18 26/02/18 -
Price 0.22 0.15 0.155 0.22 0.265 0.235 0.255 -
P/RPS 0.74 0.60 0.61 0.96 1.45 0.97 1.57 -39.51%
P/EPS 13.39 15.05 -3.11 -14.83 -9.04 -1.47 -11.26 -
EY 7.47 6.65 -32.18 -6.74 -11.06 -68.26 -8.88 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.20 1.50 1.11 1.38 1.56 2.94 2.32 -3.48%

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