[HBGLOB] QoQ 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- 20.54%
YoY- 18.64%
Quarter Report
Latest QR
Upcoming QR
HBGLOB's Result
HBGLOB's Financial Summary
View:
Show?
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 103,963 106,188 110,524 102,719 86,080 101,022 110,930 -4.22%
PBT 32,724 28,568 37,902 41,463 34,107 35,737 37,876 -9.27%
Tax -8,331 -9,487 -8,777 -10,539 -8,453 -9,739 -9,629 -9.19%
NP 24,393 19,081 29,125 30,924 25,654 25,998 28,247 -9.30%
-
NP to SH 24,393 19,081 29,125 30,924 25,654 25,998 28,247 -9.30%
-
Tax Rate 25.46% 33.21% 23.16% 25.42% 24.78% 27.25% 25.42% -
Total Cost 79,570 87,107 81,399 71,795 60,426 75,024 82,683 -2.52%
-
Net Worth 430,560 421,759 398,010 355,555 318,334 287,335 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 430,560 421,759 398,010 355,555 318,334 287,335 0 -
NOSH 468,000 468,622 468,247 467,836 468,138 422,552 326,779 27.02%
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% 17.97% 26.35% 30.11% 29.80% 25.73% 25.46% -
ROE 5.67% 4.52% 7.32% 8.70% 8.06% 9.05% 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 22.21 22.66 23.60 21.96 18.39 23.91 33.95 -24.62%
EPS 5.21 4.08 6.22 6.61 5.48 7.70 8.64 -28.60%
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 13.29 13.58 14.13 13.14 11.01 12.92 14.19 -4.27%
EPS 3.12 2.44 3.72 3.95 3.28 3.32 3.61 -9.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5506 0.5393 0.509 0.4547 0.4071 0.3674 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 2.52 2.25 2.12 2.82 4.13 2.97 0.00 -
P/EPS 10.74 12.53 8.04 9.38 13.87 11.54 0.00 -
EY 9.31 7.98 12.44 10.66 7.21 8.67 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 2.43 2.74 2.58 2.37 4.08 3.56 0.00 -
P/EPS 10.36 15.23 9.81 7.87 13.69 13.82 0.00 -
EY 9.65 6.57 10.20 12.71 7.31 7.24 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