[HBGLOB] QoQ Quarter Result on 30-Sep-2011 [#3]

Stock
[HBGLOB] HB GLOBAL LIMITED
Announcement Date
30-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- -5.82%
YoY- 3.11%
Quarter Report
Latest QR
Upcoming QR
HBGLOB's Result
HBGLOB's Financial Summary
View:
Show?
Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 56,695 103,963 106,188 110,524 102,719 86,080 101,022 -31.98%
PBT 9,392 32,724 28,568 37,902 41,463 34,107 35,737 -59.00%
Tax -2,715 -8,331 -9,487 -8,777 -10,539 -8,453 -9,739 -57.35%
NP 6,677 24,393 19,081 29,125 30,924 25,654 25,998 -59.62%
-
NP to SH 6,677 24,393 19,081 29,125 30,924 25,654 25,998 -59.62%
-
Tax Rate 28.91% 25.46% 33.21% 23.16% 25.42% 24.78% 27.25% -
Total Cost 50,018 79,570 87,107 81,399 71,795 60,426 75,024 -23.70%
-
Net Worth 458,640 430,560 421,759 398,010 355,555 318,334 287,335 36.61%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div 17,783 - - - - - - -
Div Payout % 266.35% - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 458,640 430,560 421,759 398,010 355,555 318,334 287,335 36.61%
NOSH 468,000 468,000 468,622 468,247 467,836 468,138 422,552 7.05%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 11.78% 23.46% 17.97% 26.35% 30.11% 29.80% 25.73% -
ROE 1.46% 5.67% 4.52% 7.32% 8.70% 8.06% 9.05% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 12.11 22.21 22.66 23.60 21.96 18.39 23.91 -36.48%
EPS 1.43 5.21 4.08 6.22 6.61 5.48 7.70 -67.48%
DPS 3.80 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.98 0.92 0.90 0.85 0.76 0.68 0.68 27.61%
Adjusted Per Share Value based on latest NOSH - 468,247
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 16.33 29.95 30.59 31.84 29.59 24.80 29.10 -31.98%
EPS 1.92 7.03 5.50 8.39 8.91 7.39 7.49 -59.68%
DPS 5.12 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3212 1.2403 1.2149 1.1465 1.0242 0.917 0.8277 36.62%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.56 0.56 0.51 0.50 0.62 0.76 0.71 -
P/RPS 4.62 2.52 2.25 2.12 2.82 4.13 2.97 34.28%
P/EPS 39.25 10.74 12.53 8.04 9.38 13.87 11.54 126.33%
EY 2.55 9.31 7.98 12.44 10.66 7.21 8.67 -55.80%
DY 6.79 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.61 0.57 0.59 0.82 1.12 1.04 -33.05%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 30/08/12 31/05/12 28/02/12 30/11/11 26/08/11 31/05/11 28/02/11 -
Price 0.55 0.54 0.62 0.61 0.52 0.75 0.85 -
P/RPS 4.54 2.43 2.74 2.58 2.37 4.08 3.56 17.61%
P/EPS 38.55 10.36 15.23 9.81 7.87 13.69 13.82 98.28%
EY 2.59 9.65 6.57 10.20 12.71 7.31 7.24 -49.63%
DY 6.91 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.59 0.69 0.72 0.68 1.10 1.25 -41.47%

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