[HSSEB] YoY Cumulative Quarter Result on 30-Jun-2020 [#2]

Announcement Date
13-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Jun-2020 [#2]
Profit Trend
QoQ- 116.27%
YoY- 299.23%
Quarter Report
View:
Show?
Cumulative Result
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 94,712 74,286 82,864 82,833 71,963 89,085 67,131 5.90%
PBT 13,508 9,253 5,664 7,557 -1,843 12,116 9,016 6.96%
Tax -3,970 -2,807 -2,114 -2,626 -632 -4,336 -2,887 5.45%
NP 9,538 6,446 3,550 4,931 -2,475 7,780 6,129 7.64%
-
NP to SH 9,538 6,446 3,550 4,931 -2,475 7,780 6,129 7.64%
-
Tax Rate 29.39% 30.34% 37.32% 34.75% - 35.79% 32.02% -
Total Cost 85,174 67,840 79,314 77,902 74,438 81,305 61,002 5.71%
-
Net Worth 247,970 233,055 228,096 218,179 208,262 281,803 82,961 20.01%
Dividend
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Net Worth 247,970 233,055 228,096 218,179 208,262 281,803 82,961 20.01%
NOSH 495,980 495,862 495,862 495,862 495,862 495,862 319,081 7.62%
Ratio Analysis
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
NP Margin 10.07% 8.68% 4.28% 5.95% -3.44% 8.73% 9.13% -
ROE 3.85% 2.77% 1.56% 2.26% -1.19% 2.76% 7.39% -
Per Share
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 19.10 14.98 16.71 16.70 14.51 20.55 21.04 -1.59%
EPS 1.92 1.30 0.72 0.99 -0.50 1.79 1.92 0.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.50 0.47 0.46 0.44 0.42 0.65 0.26 11.50%
Adjusted Per Share Value based on latest NOSH - 495,862
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 18.63 14.61 16.30 16.29 14.15 17.52 13.20 5.90%
EPS 1.88 1.27 0.70 0.97 -0.49 1.53 1.21 7.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4877 0.4583 0.4486 0.4291 0.4096 0.5542 0.1632 20.00%
Price Multiplier on Financial Quarter End Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 -
Price 0.53 0.45 0.555 0.50 1.16 0.735 0.925 -
P/RPS 2.78 3.00 3.32 2.99 7.99 3.58 4.40 -7.36%
P/EPS 27.56 34.62 77.52 50.28 -232.40 40.96 48.16 -8.87%
EY 3.63 2.89 1.29 1.99 -0.43 2.44 2.08 9.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 0.96 1.21 1.14 2.76 1.13 3.56 -18.27%
Price Multiplier on Announcement Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 16/08/23 17/08/22 19/08/21 13/08/20 15/08/19 15/08/18 16/08/17 -
Price 0.58 0.475 0.52 0.525 0.94 0.935 1.03 -
P/RPS 3.04 3.17 3.11 3.14 6.48 4.55 4.90 -7.64%
P/EPS 30.16 36.54 72.63 52.79 -188.33 52.10 53.62 -9.14%
EY 3.32 2.74 1.38 1.89 -0.53 1.92 1.86 10.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.16 1.01 1.13 1.19 2.24 1.44 3.96 -18.49%

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