[HBGLOB] QoQ TTM 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- 11.64%
YoY--%
Quarter Report
Latest QR
Upcoming QR
HBGLOB's Result
HBGLOB's Financial Summary
View:
Show?
TTM Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 400,345 400,751 403,570 394,767 363,372 333,552 15.69%
PBT 149,209 149,183 142,381 131,375 116,570 108,564 28.91%
Tax -37,508 -38,360 -36,417 -33,942 -29,297 -27,569 27.87%
NP 111,701 110,823 105,964 97,433 87,273 80,995 29.26%
-
NP to SH 111,701 110,823 105,964 97,433 87,273 80,995 29.26%
-
Tax Rate 25.14% 25.71% 25.58% 25.84% 25.13% 25.39% -
Total Cost 288,644 289,928 297,606 297,334 276,099 252,557 11.25%
-
Net Worth 398,010 355,555 318,334 287,335 0 0 -
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 8,421 8,421 - - - - -
Div Payout % 7.54% 7.60% - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 398,010 355,555 318,334 287,335 0 0 -
NOSH 468,247 467,836 468,138 422,552 326,779 299,942 42.72%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 27.90% 27.65% 26.26% 24.68% 24.02% 24.28% -
ROE 28.06% 31.17% 33.29% 33.91% 0.00% 0.00% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 85.50 85.66 86.21 93.42 111.20 111.21 -18.93%
EPS 23.86 23.69 22.64 23.06 26.71 27.00 -9.40%
DPS 1.80 1.80 0.00 0.00 0.00 0.00 -
NAPS 0.85 0.76 0.68 0.68 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 CAGR
RPS 51.20 51.25 51.61 50.48 46.47 42.65 15.71%
EPS 14.28 14.17 13.55 12.46 11.16 10.36 29.21%
DPS 1.08 1.08 0.00 0.00 0.00 0.00 -
NAPS 0.509 0.4547 0.4071 0.3674 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 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 -
P/RPS 0.58 0.72 0.88 0.76 0.00 0.00 -
P/EPS 2.10 2.62 3.36 3.08 0.00 0.00 -
EY 47.71 38.21 29.78 32.48 0.00 0.00 -
DY 3.60 2.90 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.82 1.12 1.04 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 CAGR
Date 30/11/11 26/08/11 - - - - -
Price 0.61 0.52 0.00 0.00 0.00 0.00 -
P/RPS 0.71 0.61 0.00 0.00 0.00 0.00 -
P/EPS 2.56 2.20 0.00 0.00 0.00 0.00 -
EY 39.11 45.55 0.00 0.00 0.00 0.00 -
DY 2.95 3.46 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.68 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