[HBGLOB] QoQ Annualized Quarter Result on 30-Jun-2011 [#2]

Stock
[HBGLOB] HB GLOBAL LIMITED
Announcement Date
26-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 11.34%
YoY- 31.16%
Quarter Report
Latest QR
Upcoming QR
HBGLOB's Result
HBGLOB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 415,852 421,887 417,337 381,266 344,320 410,520 409,138 1.09%
PBT 130,896 148,531 158,585 152,592 136,428 136,345 133,000 -1.05%
Tax -33,324 -38,878 -38,853 -38,342 -33,812 -35,200 -33,658 -0.66%
NP 97,572 109,653 119,732 114,250 102,616 101,145 99,341 -1.18%
-
NP to SH 97,572 109,653 119,732 114,250 102,616 101,145 99,341 -1.18%
-
Tax Rate 25.46% 26.18% 24.50% 25.13% 24.78% 25.82% 25.31% -
Total Cost 318,280 312,234 297,605 267,016 241,704 309,375 309,797 1.81%
-
Net Worth 430,560 421,188 397,754 355,569 318,334 229,675 0 -
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 430,560 421,188 397,754 355,569 318,334 229,675 0 -
NOSH 468,000 467,987 467,946 467,854 468,138 337,758 309,051 31.83%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 23.46% 25.99% 28.69% 29.97% 29.80% 24.64% 24.28% -
ROE 22.66% 26.03% 30.10% 32.13% 32.24% 44.04% 0.00% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 88.86 90.15 89.18 81.49 73.55 121.54 132.39 -23.32%
EPS 20.84 23.43 25.59 24.42 21.92 29.97 30.39 -22.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.92 0.90 0.85 0.76 0.68 0.68 0.00 -
Adjusted Per Share Value based on latest NOSH - 467,836
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 119.79 121.53 120.22 109.83 99.19 118.26 117.86 1.08%
EPS 28.11 31.59 34.49 32.91 29.56 29.14 28.62 -1.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2403 1.2133 1.1458 1.0243 0.917 0.6616 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 - -
Price 0.56 0.51 0.50 0.62 0.76 0.71 0.00 -
P/RPS 0.63 0.57 0.56 0.76 1.03 0.58 0.00 -
P/EPS 2.69 2.18 1.95 2.54 3.47 2.37 0.00 -
EY 37.23 45.94 51.17 39.39 28.84 42.18 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.57 0.59 0.82 1.12 1.04 0.00 -
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 31/05/12 28/02/12 30/11/11 26/08/11 31/05/11 28/02/11 14/12/10 -
Price 0.54 0.62 0.61 0.52 0.75 0.85 0.00 -
P/RPS 0.61 0.69 0.68 0.64 1.02 0.70 0.00 -
P/EPS 2.59 2.65 2.38 2.13 3.42 2.84 0.00 -
EY 38.61 37.79 41.95 46.96 29.23 35.23 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.69 0.72 0.68 1.10 1.25 0.00 -

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