[HLT] QoQ Quarter Result on 31-Dec-2020 [#4]

Stock
[HLT] HLT GLOBAL BERHAD
Announcement Date
05-Mar-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- 158.17%
YoY- 377.69%
Quarter Report
Latest QR
Upcoming QR
HLT's Result
HLT's Financial Summary
View:
Show?
Quarter Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 50,602 76,542 113,155 93,528 70,264 50,862 26,132 55.29%
PBT 7,364 16,045 29,468 25,209 11,441 7,140 2,174 125.37%
Tax -1,335 -4,395 -7,394 -10,719 -4,058 -839 -150 328.89%
NP 6,029 11,650 22,074 14,490 7,383 6,301 2,024 106.88%
-
NP to SH 6,103 11,680 12,137 6,098 2,362 4,856 2,600 76.53%
-
Tax Rate 18.13% 27.39% 25.09% 42.52% 35.47% 11.75% 6.90% -
Total Cost 44,573 64,892 91,081 79,038 62,881 44,561 24,108 50.58%
-
Net Worth 154,139 175,749 117,218 87,313 73,358 61,510 56,078 96.10%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 154,139 175,749 117,218 87,313 73,358 61,510 56,078 96.10%
NOSH 707,182 707,117 616,941 616,546 594,025 512,590 509,803 24.35%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 11.91% 15.22% 19.51% 15.49% 10.51% 12.39% 7.75% -
ROE 3.96% 6.65% 10.35% 6.98% 3.22% 7.89% 4.64% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 8.21 10.89 18.34 17.14 13.41 9.92 5.13 36.78%
EPS 0.99 1.66 1.97 1.12 0.45 0.95 0.51 55.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.25 0.25 0.19 0.16 0.14 0.12 0.11 72.77%
Adjusted Per Share Value based on latest NOSH - 616,546
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 6.37 9.64 14.25 11.78 8.85 6.40 3.29 55.28%
EPS 0.77 1.47 1.53 0.77 0.30 0.61 0.33 75.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1941 0.2213 0.1476 0.1099 0.0924 0.0775 0.0706 96.13%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 0.575 0.78 0.80 1.14 1.49 0.675 0.18 -
P/RPS 7.01 7.16 4.36 6.65 11.11 6.80 3.51 58.52%
P/EPS 58.09 46.95 40.67 102.02 330.54 71.25 35.29 39.36%
EY 1.72 2.13 2.46 0.98 0.30 1.40 2.83 -28.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.30 3.12 4.21 7.13 10.64 5.63 1.64 25.26%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/11/21 30/08/21 31/05/21 05/03/21 23/11/20 28/08/20 22/06/20 -
Price 0.67 0.78 0.98 0.93 1.31 1.71 0.71 -
P/RPS 8.16 7.16 5.34 5.43 9.77 17.23 13.85 -29.69%
P/EPS 67.69 46.95 49.81 83.23 290.61 180.50 139.22 -38.14%
EY 1.48 2.13 2.01 1.20 0.34 0.55 0.72 61.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.68 3.12 5.16 5.81 9.36 14.25 6.45 -44.28%

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