[HLT] YoY TTM Result on 30-Sep-2018 [#3]

Announcement Date
19-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- 25.96%
YoY- -163.28%
View:
Show?
TTM Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Revenue 333,827 176,985 155,922 97,474 51,365 17,914 79.44%
PBT 78,086 18,017 -13,234 -10,378 -3,748 1,653 116.11%
Tax -23,843 -4,644 65 0 -18 -8 394.85%
NP 54,243 13,373 -13,169 -10,378 -3,766 1,645 101.12%
-
NP to SH 36,018 7,622 -12,956 -9,915 -3,766 1,645 85.32%
-
Tax Rate 30.53% 25.78% - - - 0.48% -
Total Cost 279,584 163,612 169,091 107,852 55,131 16,269 76.56%
-
Net Worth 154,139 73,358 56,317 81,916 47,614 36,907 33.07%
Dividend
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Div - - - - 2,645 - -
Div Payout % - - - - 0.00% - -
Equity
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Net Worth 154,139 73,358 56,317 81,916 47,614 36,907 33.07%
NOSH 707,182 594,025 511,977 511,977 264,526 400 345.79%
Ratio Analysis
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
NP Margin 16.25% 7.56% -8.45% -10.65% -7.33% 9.18% -
ROE 23.37% 10.39% -23.01% -12.10% -7.91% 4.46% -
Per Share
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 54.14 33.78 30.45 19.04 19.42 4,478.50 -58.62%
EPS 5.84 1.45 -2.53 -1.94 -1.42 411.25 -57.27%
DPS 0.00 0.00 0.00 0.00 1.00 0.00 -
NAPS 0.25 0.14 0.11 0.16 0.18 92.27 -69.31%
Adjusted Per Share Value based on latest NOSH - 511,977
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 42.04 22.29 19.63 12.27 6.47 2.26 79.37%
EPS 4.54 0.96 -1.63 -1.25 -0.47 0.21 84.85%
DPS 0.00 0.00 0.00 0.00 0.33 0.00 -
NAPS 0.1941 0.0924 0.0709 0.1032 0.06 0.0465 33.05%
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 - -
Price 0.575 1.49 0.20 0.235 0.47 0.00 -
P/RPS 1.06 4.41 0.66 1.23 2.42 0.00 -
P/EPS 9.84 102.43 -7.90 -12.13 -33.01 0.00 -
EY 10.16 0.98 -12.65 -8.24 -3.03 0.00 -
DY 0.00 0.00 0.00 0.00 2.13 0.00 -
P/NAPS 2.30 10.64 1.82 1.47 2.61 0.00 -
Price Multiplier on Announcement Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 30/11/21 23/11/20 18/11/19 19/11/18 20/11/17 - -
Price 0.67 1.31 0.19 0.22 0.58 0.00 -
P/RPS 1.24 3.88 0.62 1.16 2.99 0.00 -
P/EPS 11.47 90.06 -7.51 -11.36 -40.74 0.00 -
EY 8.72 1.11 -13.32 -8.80 -2.45 0.00 -
DY 0.00 0.00 0.00 0.00 1.72 0.00 -
P/NAPS 2.68 9.36 1.73 1.38 3.22 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