Highlights

[HBGLOB] QoQ Annualized Quarter Result on 2018-09-30 [#3]

Stock [HBGLOB]: HB GLOBAL LTD
Announcement Date 06-Dec-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 30-Sep-2018  [#3]
Profit Trend QoQ -     -23.04%    YoY -     12.41%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 88,724 90,028 98,869 94,046 92,214 90,328 104,481 -10.35%
  QoQ % -1.45% -8.94% 5.13% 1.99% 2.09% -13.55% -
  Horiz. % 84.92% 86.17% 94.63% 90.01% 88.26% 86.45% 100.00%
PBT 12,682 21,972 11,064 2,850 3,704 2,368 13,999 -6.39%
  QoQ % -42.28% 98.59% 288.12% -23.04% 56.42% -83.08% -
  Horiz. % 90.59% 156.95% 79.03% 20.36% 26.46% 16.92% 100.00%
Tax 0 0 0 0 0 0 0 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NP 12,682 21,972 11,064 2,850 3,704 2,368 13,999 -6.39%
  QoQ % -42.28% 98.59% 288.12% -23.04% 56.42% -83.08% -
  Horiz. % 90.59% 156.95% 79.03% 20.36% 26.46% 16.92% 100.00%
NP to SH 12,682 21,972 11,064 2,850 3,704 2,368 13,999 -6.39%
  QoQ % -42.28% 98.59% 288.12% -23.04% 56.42% -83.08% -
  Horiz. % 90.59% 156.95% 79.03% 20.36% 26.46% 16.92% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 76,042 68,056 87,805 91,196 88,510 87,960 90,482 -10.97%
  QoQ % 11.73% -22.49% -3.72% 3.03% 0.63% -2.79% -
  Horiz. % 84.04% 75.21% 97.04% 100.79% 97.82% 97.21% 100.00%
Net Worth 201,240 201,240 196,559 187,200 187,200 187,200 191,879 3.24%
  QoQ % 0.00% 2.38% 5.00% 0.00% 0.00% -2.44% -
  Horiz. % 104.88% 104.88% 102.44% 97.56% 97.56% 97.56% 100.00%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div - - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 201,240 201,240 196,559 187,200 187,200 187,200 191,879 3.24%
  QoQ % 0.00% 2.38% 5.00% 0.00% 0.00% -2.44% -
  Horiz. % 104.88% 104.88% 102.44% 97.56% 97.56% 97.56% 100.00%
NOSH 468,000 468,000 468,000 468,000 468,000 468,000 468,000 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 14.29 % 24.41 % 11.19 % 3.03 % 4.02 % 2.62 % 13.40 % 4.39%
  QoQ % -41.46% 118.14% 269.31% -24.63% 53.44% -80.45% -
  Horiz. % 106.64% 182.16% 83.51% 22.61% 30.00% 19.55% 100.00%
ROE 6.30 % 10.92 % 5.63 % 1.52 % 1.98 % 1.26 % 7.30 % -9.38%
  QoQ % -42.31% 93.96% 270.39% -23.23% 57.14% -82.74% -
  Horiz. % 86.30% 149.59% 77.12% 20.82% 27.12% 17.26% 100.00%
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 18.96 19.24 21.13 20.10 19.70 19.30 22.33 -10.36%
  QoQ % -1.46% -8.94% 5.12% 2.03% 2.07% -13.57% -
  Horiz. % 84.91% 86.16% 94.63% 90.01% 88.22% 86.43% 100.00%
EPS 2.70 4.68 2.36 0.61 0.80 0.52 2.99 -6.59%
  QoQ % -42.31% 98.31% 286.89% -23.75% 53.85% -82.61% -
  Horiz. % 90.30% 156.52% 78.93% 20.40% 26.76% 17.39% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.4300 0.4300 0.4200 0.4000 0.4000 0.4000 0.4100 3.24%
  QoQ % 0.00% 2.38% 5.00% 0.00% 0.00% -2.44% -
  Horiz. % 104.88% 104.88% 102.44% 97.56% 97.56% 97.56% 100.00%
Adjusted Per Share Value based on latest NOSH - 468,000
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 18.96 19.24 21.13 20.10 19.70 19.30 22.33 -10.36%
  QoQ % -1.46% -8.94% 5.12% 2.03% 2.07% -13.57% -
  Horiz. % 84.91% 86.16% 94.63% 90.01% 88.22% 86.43% 100.00%
EPS 2.70 4.68 2.36 0.61 0.80 0.52 2.99 -6.59%
  QoQ % -42.31% 98.31% 286.89% -23.75% 53.85% -82.61% -
  Horiz. % 90.30% 156.52% 78.93% 20.40% 26.76% 17.39% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.4300 0.4300 0.4200 0.4000 0.4000 0.4000 0.4100 3.24%
  QoQ % 0.00% 2.38% 5.00% 0.00% 0.00% -2.44% -
  Horiz. % 104.88% 104.88% 102.44% 97.56% 97.56% 97.56% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 0.1050 0.1150 0.0550 0.0750 0.1150 0.1950 0.0900 -
P/RPS 0.55 0.60 0.26 0.37 0.58 1.01 0.40 23.72%
  QoQ % -8.33% 130.77% -29.73% -36.21% -42.57% 152.50% -
  Horiz. % 137.50% 150.00% 65.00% 92.50% 145.00% 252.50% 100.00%
P/EPS 3.87 2.45 2.33 12.31 14.53 38.54 3.01 18.29%
  QoQ % 57.96% 5.15% -81.07% -15.28% -62.30% 1,180.40% -
  Horiz. % 128.57% 81.40% 77.41% 408.97% 482.72% 1,280.40% 100.00%
EY 25.81 40.82 42.98 8.12 6.88 2.59 33.24 -15.56%
  QoQ % -36.77% -5.03% 429.31% 18.02% 165.64% -92.21% -
  Horiz. % 77.65% 122.80% 129.30% 24.43% 20.70% 7.79% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.24 0.27 0.13 0.19 0.29 0.49 0.22 5.99%
  QoQ % -11.11% 107.69% -31.58% -34.48% -40.82% 122.73% -
  Horiz. % 109.09% 122.73% 59.09% 86.36% 131.82% 222.73% 100.00%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 29/08/19 31/05/19 28/02/19 06/12/18 30/08/18 31/05/18 28/02/18 -
Price 0.0900 0.0950 0.0750 0.0700 0.1150 0.1300 0.0800 -
P/RPS 0.47 0.49 0.36 0.35 0.58 0.67 0.36 19.51%
  QoQ % -4.08% 36.11% 2.86% -39.66% -13.43% 86.11% -
  Horiz. % 130.56% 136.11% 100.00% 97.22% 161.11% 186.11% 100.00%
P/EPS 3.32 2.02 3.17 11.49 14.53 25.69 2.67 15.68%
  QoQ % 64.36% -36.28% -72.41% -20.92% -43.44% 862.17% -
  Horiz. % 124.34% 75.66% 118.73% 430.34% 544.19% 962.17% 100.00%
EY 30.11 49.42 31.52 8.70 6.88 3.89 37.39 -13.48%
  QoQ % -39.07% 56.79% 262.30% 26.45% 76.86% -89.60% -
  Horiz. % 80.53% 132.17% 84.30% 23.27% 18.40% 10.40% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.21 0.22 0.18 0.18 0.29 0.33 0.20 3.32%
  QoQ % -4.55% 22.22% 0.00% -37.93% -12.12% 65.00% -
  Horiz. % 105.00% 110.00% 90.00% 90.00% 145.00% 165.00% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

407  295  534  763 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE 0.01-0.005 
 SAPNRG 0.295-0.005 
 TIGER 0.075+0.015 
 ARMADA 0.53+0.005 
 HSI-H8F 0.25-0.085 
 FINTEC 0.08+0.01 
 AT 0.085+0.01 
 KNM 0.425-0.015 
 DGB 0.16+0.01 
 HSI-C7F 0.27+0.065 
Partners & Brokers