[HBGLOB] QoQ Annualized Quarter Result on 30-Jun-2012 [#2]

Stock
[HBGLOB] HB GLOBAL LIMITED
Announcement Date
30-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- -33.92%
YoY- -43.57%
Quarter Report
Latest QR
Upcoming QR
HBGLOB's Result
HBGLOB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 319,172 293,939 417,338 330,344 415,852 421,887 417,337 -16.35%
PBT 64,760 39,991 158,585 87,292 130,896 148,531 158,585 -44.92%
Tax -17,940 -13,879 -38,853 -22,816 -33,324 -38,878 -38,853 -40.23%
NP 46,820 26,112 119,732 64,476 97,572 109,653 119,732 -46.49%
-
NP to SH 46,820 26,112 26,194 64,476 97,572 109,653 119,732 -46.49%
-
Tax Rate 27.70% 34.71% 24.50% 26.14% 25.46% 26.18% 24.50% -
Total Cost 272,352 267,827 297,606 265,868 318,280 312,234 297,605 -5.73%
-
Net Worth 425,880 421,199 430,340 458,640 430,560 421,188 397,754 4.65%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - 35,567 - - - -
Div Payout % - - - 55.16% - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 425,880 421,199 430,340 458,640 430,560 421,188 397,754 4.65%
NOSH 468,000 468,000 467,761 468,000 468,000 467,987 467,946 0.00%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 14.67% 8.88% 28.69% 19.52% 23.46% 25.99% 28.69% -
ROE 10.99% 6.20% 6.09% 14.06% 22.66% 26.03% 30.10% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 68.20 62.81 89.22 70.59 88.86 90.15 89.18 -16.35%
EPS 10.00 5.58 5.60 13.78 20.84 23.43 25.59 -46.51%
DPS 0.00 0.00 0.00 7.60 0.00 0.00 0.00 -
NAPS 0.91 0.90 0.92 0.98 0.92 0.90 0.85 4.64%
Adjusted Per Share Value based on latest NOSH - 468,000
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 91.94 84.67 120.22 95.16 119.79 121.53 120.22 -16.35%
EPS 13.49 7.52 7.55 18.57 28.11 31.59 34.49 -46.48%
DPS 0.00 0.00 0.00 10.25 0.00 0.00 0.00 -
NAPS 1.2268 1.2133 1.2397 1.3212 1.2403 1.2133 1.1458 4.65%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.275 0.26 0.38 0.56 0.56 0.51 0.50 -
P/RPS 0.40 0.41 0.43 0.79 0.63 0.57 0.56 -20.07%
P/EPS 2.75 4.66 6.79 4.06 2.69 2.18 1.95 25.73%
EY 36.38 21.46 14.74 24.60 37.23 45.94 51.17 -20.32%
DY 0.00 0.00 0.00 13.57 0.00 0.00 0.00 -
P/NAPS 0.30 0.29 0.41 0.57 0.61 0.57 0.59 -36.26%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 31/05/13 28/02/13 30/11/12 30/08/12 31/05/12 28/02/12 30/11/11 -
Price 0.15 0.28 0.31 0.55 0.54 0.62 0.61 -
P/RPS 0.22 0.45 0.35 0.78 0.61 0.69 0.68 -52.83%
P/EPS 1.50 5.02 5.54 3.99 2.59 2.65 2.38 -26.46%
EY 66.70 19.93 18.06 25.05 38.61 37.79 41.95 36.18%
DY 0.00 0.00 0.00 13.82 0.00 0.00 0.00 -
P/NAPS 0.16 0.31 0.34 0.56 0.59 0.69 0.72 -63.27%

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