[HBGLOB] QoQ Quarter Result on 31-Mar-2012 [#1]

Stock
[HBGLOB] HB GLOBAL LIMITED
Announcement Date
31-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 27.84%
YoY- -4.92%
Quarter Report
Latest QR
Upcoming QR
HBGLOB's Result
HBGLOB's Financial Summary
View:
Show?
Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 74,569 57,906 56,695 103,963 106,188 110,524 102,719 -19.14%
PBT 9,033 -11,434 9,392 32,724 28,568 37,902 41,463 -63.62%
Tax -2,768 0 -2,715 -8,331 -9,487 -8,777 -10,539 -58.82%
NP 6,265 -11,434 6,677 24,393 19,081 29,125 30,924 -65.33%
-
NP to SH 6,265 -11,434 6,677 24,393 19,081 29,125 30,924 -65.33%
-
Tax Rate 30.64% - 28.91% 25.46% 33.21% 23.16% 25.42% -
Total Cost 68,304 69,340 50,018 79,570 87,107 81,399 71,795 -3.25%
-
Net Worth 421,199 430,560 458,640 430,560 421,759 398,010 355,555 11.90%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - 17,783 - - - - -
Div Payout % - - 266.35% - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 421,199 430,560 458,640 430,560 421,759 398,010 355,555 11.90%
NOSH 468,000 468,000 468,000 468,000 468,622 468,247 467,836 0.02%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 8.40% -19.75% 11.78% 23.46% 17.97% 26.35% 30.11% -
ROE 1.49% -2.66% 1.46% 5.67% 4.52% 7.32% 8.70% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 15.93 12.37 12.11 22.21 22.66 23.60 21.96 -19.18%
EPS 1.34 -2.44 1.43 5.21 4.08 6.22 6.61 -65.32%
DPS 0.00 0.00 3.80 0.00 0.00 0.00 0.00 -
NAPS 0.90 0.92 0.98 0.92 0.90 0.85 0.76 11.87%
Adjusted Per Share Value based on latest NOSH - 468,000
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 21.48 16.68 16.33 29.95 30.59 31.84 29.59 -19.14%
EPS 1.80 -3.29 1.92 7.03 5.50 8.39 8.91 -65.40%
DPS 0.00 0.00 5.12 0.00 0.00 0.00 0.00 -
NAPS 1.2133 1.2403 1.3212 1.2403 1.2149 1.1465 1.0242 11.90%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.26 0.38 0.56 0.56 0.51 0.50 0.62 -
P/RPS 1.63 3.07 4.62 2.52 2.25 2.12 2.82 -30.49%
P/EPS 19.42 -15.55 39.25 10.74 12.53 8.04 9.38 62.08%
EY 5.15 -6.43 2.55 9.31 7.98 12.44 10.66 -38.29%
DY 0.00 0.00 6.79 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.41 0.57 0.61 0.57 0.59 0.82 -49.83%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 28/02/13 30/11/12 30/08/12 31/05/12 28/02/12 30/11/11 26/08/11 -
Price 0.28 0.31 0.55 0.54 0.62 0.61 0.52 -
P/RPS 1.76 2.51 4.54 2.43 2.74 2.58 2.37 -17.92%
P/EPS 20.92 -12.69 38.55 10.36 15.23 9.81 7.87 91.32%
EY 4.78 -7.88 2.59 9.65 6.57 10.20 12.71 -47.74%
DY 0.00 0.00 6.91 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.34 0.56 0.59 0.69 0.72 0.68 -40.62%

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