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

Stock
[HBGLOB] HB GLOBAL LIMITED
Announcement Date
28-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- 288.12%
YoY- -20.97%
Quarter Report
Latest QR
Upcoming QR
HBGLOB's Result
HBGLOB'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 86,069 59,763 92,567 98,869 104,481 93,624 179,249 -11.49%
PBT -25,181 -27,654 9,899 11,064 13,999 -16,051 -245,937 -31.57%
Tax -246 0 0 0 0 0 595 -
NP -25,427 -27,654 9,899 11,064 13,999 -16,051 -245,342 -31.44%
-
NP to SH -24,540 -27,654 9,899 11,064 13,999 -16,051 -240,870 -31.63%
-
Tax Rate - - 0.00% 0.00% 0.00% - - -
Total Cost 111,496 87,417 82,668 87,805 90,482 109,675 424,591 -19.96%
-
Net Worth 198,218 182,519 201,240 196,559 191,879 182,519 205,911 -0.63%
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 198,218 182,519 201,240 196,559 191,879 182,519 205,911 -0.63%
NOSH 770,013 468,000 468,000 468,000 468,000 468,000 467,981 8.64%
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 -29.54% -46.27% 10.69% 11.19% 13.40% -17.14% -136.87% -
ROE -12.38% -15.15% 4.92% 5.63% 7.30% -8.79% -116.98% -
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 13.46 12.77 19.78 21.13 22.33 20.01 38.30 -15.98%
EPS -3.84 -5.91 2.12 2.36 2.99 -3.43 -51.47 -35.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.31 0.39 0.43 0.42 0.41 0.39 0.44 -5.66%
Adjusted Per Share Value based on latest NOSH - 468,000
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 11.01 7.64 11.84 12.64 13.36 11.97 22.92 -11.49%
EPS -3.14 -3.54 1.27 1.41 1.79 -2.05 -30.80 -31.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2535 0.2334 0.2573 0.2514 0.2454 0.2334 0.2633 -0.62%
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 30/12/16 31/12/15 -
Price 0.20 0.145 0.065 0.055 0.09 0.035 0.065 -
P/RPS 1.49 1.14 0.33 0.26 0.40 0.17 0.17 43.54%
P/EPS -5.21 -2.45 3.07 2.33 3.01 -1.02 -0.13 84.88%
EY -19.19 -40.75 32.54 42.98 33.24 -97.99 -791.85 -46.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.37 0.15 0.13 0.22 0.09 0.15 27.65%
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 11/03/21 28/02/20 28/02/19 28/02/18 28/02/17 29/02/16 -
Price 0.165 0.21 0.065 0.075 0.08 0.07 0.055 -
P/RPS 1.23 1.64 0.33 0.36 0.36 0.35 0.14 43.59%
P/EPS -4.30 -3.55 3.07 3.17 2.67 -2.04 -0.11 84.12%
EY -23.26 -28.14 32.54 31.52 37.39 -49.00 -935.82 -45.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.54 0.15 0.18 0.20 0.18 0.13 26.36%

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