[HLT] YoY Annualized Quarter Result on 31-Dec-2018 [#4]

Stock
[HLT] HLT GLOBAL BERHAD
Announcement Date
28-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- -236.3%
YoY- -309.62%
Quarter Report
Latest QR
Upcoming QR
HLT's Result
HLT's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Revenue 270,315 240,786 144,432 129,591 44,823 78,482 75,697 23.60%
PBT 33,586 45,964 3,544 -25,674 -6,234 5,976 12,137 18.46%
Tax -14,796 -15,766 468 0 0 -72 -3 312.04%
NP 18,790 30,198 4,012 -25,674 -6,234 5,904 12,134 7.55%
-
NP to SH 8,892 15,916 4,689 -25,536 -6,234 5,904 12,134 -5.04%
-
Tax Rate 44.05% 34.30% -13.21% - - 1.20% 0.02% -
Total Cost 251,525 210,588 140,420 155,265 51,057 72,578 63,563 25.73%
-
Net Worth 135,672 87,313 51,197 71,676 30,277 35,917 16,408,937 -54.99%
Dividend
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Net Worth 135,672 87,313 51,197 71,676 30,277 35,917 16,408,937 -54.99%
NOSH 707,393 616,546 511,977 511,977 398,183 224,486 224,288 21.07%
Ratio Analysis
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
NP Margin 6.95% 12.54% 2.78% -19.81% -13.91% 7.52% 16.03% -
ROE 6.55% 18.23% 9.16% -35.63% -20.59% 16.44% 0.07% -
Per Share
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 43.83 44.12 28.21 25.31 16.28 34.96 33.75 4.44%
EPS 1.30 2.92 0.92 -5.44 -2.34 2.63 5.41 -21.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.22 0.16 0.10 0.14 0.11 0.16 73.16 -61.97%
Adjusted Per Share Value based on latest NOSH - 511,977
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 34.04 30.32 18.19 16.32 5.64 9.88 9.53 23.61%
EPS 1.12 2.00 0.59 -3.22 -0.79 0.74 1.53 -5.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1708 0.1099 0.0645 0.0903 0.0381 0.0452 20.6626 -55.00%
Price Multiplier on Financial Quarter End Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 - - -
Price 0.51 1.14 0.18 0.205 0.29 0.00 0.00 -
P/RPS 1.16 2.58 0.64 0.81 1.78 0.00 0.00 -
P/EPS 35.37 39.09 19.65 -4.11 -12.80 0.00 0.00 -
EY 2.83 2.56 5.09 -24.33 -7.81 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.32 7.13 1.80 1.46 2.64 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 28/02/22 05/03/21 27/02/20 28/02/19 26/02/18 28/02/17 - -
Price 0.335 0.93 0.21 0.155 0.255 0.465 0.00 -
P/RPS 0.76 2.11 0.74 0.61 1.57 1.33 0.00 -
P/EPS 23.23 31.89 22.93 -3.11 -11.26 17.68 0.00 -
EY 4.30 3.14 4.36 -32.18 -8.88 5.66 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.52 5.81 2.10 1.11 2.32 2.91 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