[HBGLOB] QoQ Annualized Quarter Result on 30-Sep-2010 [#3]

Stock
[HBGLOB] HB GLOBAL LIMITED
Announcement Date
14-Dec-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 14.05%
YoY- 34.48%
Quarter Report
Latest QR
Upcoming QR
HBGLOB's Result
HBGLOB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 381,266 344,320 410,520 409,138 368,922 309,108 284,907 21.50%
PBT 152,592 136,428 136,345 133,000 116,508 92,404 96,517 35.82%
Tax -38,342 -33,812 -35,200 -33,658 -29,402 -23,912 -24,617 34.47%
NP 114,250 102,616 101,145 99,341 87,106 68,492 71,900 36.28%
-
NP to SH 114,250 102,616 101,145 99,341 87,106 68,492 71,900 36.28%
-
Tax Rate 25.13% 24.78% 25.82% 25.31% 25.24% 25.88% 25.51% -
Total Cost 267,016 241,704 309,375 309,797 281,816 240,616 213,007 16.30%
-
Net Worth 355,569 318,334 229,675 0 0 0 13,612,107 -91.25%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 355,569 318,334 229,675 0 0 0 13,612,107 -91.25%
NOSH 467,854 468,138 337,758 309,051 299,951 299,877 299,958 34.60%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 29.97% 29.80% 24.64% 24.28% 23.61% 22.16% 25.24% -
ROE 32.13% 32.24% 44.04% 0.00% 0.00% 0.00% 0.53% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 81.49 73.55 121.54 132.39 122.99 103.08 94.98 -9.73%
EPS 24.42 21.92 29.97 30.39 29.04 22.84 23.97 1.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.76 0.68 0.68 0.00 0.00 0.00 45.38 -93.50%
Adjusted Per Share Value based on latest NOSH - 326,779
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 109.83 99.19 118.26 117.86 106.27 89.04 82.07 21.50%
EPS 32.91 29.56 29.14 28.62 25.09 19.73 20.71 36.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0243 0.917 0.6616 0.00 0.00 0.00 39.2118 -91.25%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 - - - - -
Price 0.62 0.76 0.71 0.00 0.00 0.00 0.00 -
P/RPS 0.76 1.03 0.58 0.00 0.00 0.00 0.00 -
P/EPS 2.54 3.47 2.37 0.00 0.00 0.00 0.00 -
EY 39.39 28.84 42.18 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 1.12 1.04 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 26/08/11 31/05/11 28/02/11 14/12/10 - - - -
Price 0.52 0.75 0.85 0.00 0.00 0.00 0.00 -
P/RPS 0.64 1.02 0.70 0.00 0.00 0.00 0.00 -
P/EPS 2.13 3.42 2.84 0.00 0.00 0.00 0.00 -
EY 46.96 29.23 35.23 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 1.10 1.25 0.00 0.00 0.00 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