[HBGLOB] QoQ 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- 8.37%
YoY- 28.58%
Quarter Report
Latest QR
Upcoming QR
HBGLOB's Result
HBGLOB's Financial Summary
View:
Show?
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 102,719 86,080 101,022 110,930 105,538 77,277 69,627 29.68%
PBT 41,463 34,107 35,737 37,876 34,661 23,101 20,932 57.92%
Tax -10,539 -8,453 -9,739 -9,629 -8,596 -5,978 -5,094 62.58%
NP 30,924 25,654 25,998 28,247 26,065 17,123 15,838 56.40%
-
NP to SH 30,924 25,654 25,998 28,247 26,065 17,123 15,838 56.40%
-
Tax Rate 25.42% 24.78% 27.25% 25.42% 24.80% 25.88% 24.34% -
Total Cost 71,795 60,426 75,024 82,683 79,473 60,154 53,789 21.29%
-
Net Worth 355,555 318,334 287,335 0 0 0 13,612,280 -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 355,555 318,334 287,335 0 0 0 13,612,280 -91.25%
NOSH 467,836 468,138 422,552 326,779 299,942 299,877 299,962 34.59%
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 30.11% 29.80% 25.73% 25.46% 24.70% 22.16% 22.75% -
ROE 8.70% 8.06% 9.05% 0.00% 0.00% 0.00% 0.12% -
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 21.96 18.39 23.91 33.95 35.19 25.77 23.21 -3.63%
EPS 6.61 5.48 7.70 8.64 8.69 5.71 5.28 16.20%
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 29.59 24.80 29.10 31.96 30.40 22.26 20.06 29.67%
EPS 8.91 7.39 7.49 8.14 7.51 4.93 4.56 56.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0242 0.917 0.8277 0.00 0.00 0.00 39.2123 -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 2.82 4.13 2.97 0.00 0.00 0.00 0.00 -
P/EPS 9.38 13.87 11.54 0.00 0.00 0.00 0.00 -
EY 10.66 7.21 8.67 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 2.37 4.08 3.56 0.00 0.00 0.00 0.00 -
P/EPS 7.87 13.69 13.82 0.00 0.00 0.00 0.00 -
EY 12.71 7.31 7.24 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