[HBGLOB] QoQ Quarter Result on 31-Dec-2010 [#4]

Stock
[HBGLOB] HB GLOBAL LIMITED
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- -7.96%
YoY- 64.15%
Quarter Report
Latest QR
Upcoming QR
HBGLOB's Result
HBGLOB's Financial Summary
View:
Show?
Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 110,524 102,719 86,080 101,022 110,930 105,538 77,277 26.91%
PBT 37,902 41,463 34,107 35,737 37,876 34,661 23,101 39.06%
Tax -8,777 -10,539 -8,453 -9,739 -9,629 -8,596 -5,978 29.14%
NP 29,125 30,924 25,654 25,998 28,247 26,065 17,123 42.44%
-
NP to SH 29,125 30,924 25,654 25,998 28,247 26,065 17,123 42.44%
-
Tax Rate 23.16% 25.42% 24.78% 27.25% 25.42% 24.80% 25.88% -
Total Cost 81,399 71,795 60,426 75,024 82,683 79,473 60,154 22.31%
-
Net Worth 398,010 355,555 318,334 287,335 0 0 0 -
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 398,010 355,555 318,334 287,335 0 0 0 -
NOSH 468,247 467,836 468,138 422,552 326,779 299,942 299,877 34.55%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 26.35% 30.11% 29.80% 25.73% 25.46% 24.70% 22.16% -
ROE 7.32% 8.70% 8.06% 9.05% 0.00% 0.00% 0.00% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 23.60 21.96 18.39 23.91 33.95 35.19 25.77 -5.69%
EPS 6.22 6.61 5.48 7.70 8.64 8.69 5.71 5.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.85 0.76 0.68 0.68 0.00 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 422,552
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 31.84 29.59 24.80 29.10 31.96 30.40 22.26 26.92%
EPS 8.39 8.91 7.39 7.49 8.14 7.51 4.93 42.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1465 1.0242 0.917 0.8277 0.00 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 - - - -
Price 0.50 0.62 0.76 0.71 0.00 0.00 0.00 -
P/RPS 2.12 2.82 4.13 2.97 0.00 0.00 0.00 -
P/EPS 8.04 9.38 13.87 11.54 0.00 0.00 0.00 -
EY 12.44 10.66 7.21 8.67 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.82 1.12 1.04 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/11/11 26/08/11 31/05/11 28/02/11 14/12/10 - - -
Price 0.61 0.52 0.75 0.85 0.00 0.00 0.00 -
P/RPS 2.58 2.37 4.08 3.56 0.00 0.00 0.00 -
P/EPS 9.81 7.87 13.69 13.82 0.00 0.00 0.00 -
EY 10.20 12.71 7.31 7.24 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.68 1.10 1.25 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