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
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 98,869 94,046 92,214 90,328 104,481 82,040 72,298 23.13%
  QoQ % 5.13% 1.99% 2.09% -13.55% 27.35% 13.47% -
  Horiz. % 136.75% 130.08% 127.55% 124.94% 144.51% 113.47% 100.00%
PBT 11,064 2,850 3,704 2,368 13,999 2,536 2,768 151.23%
  QoQ % 288.12% -23.04% 56.42% -83.08% 452.01% -8.38% -
  Horiz. % 399.71% 102.99% 133.82% 85.55% 505.74% 91.62% 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 11,064 2,850 3,704 2,368 13,999 2,536 2,768 151.23%
  QoQ % 288.12% -23.04% 56.42% -83.08% 452.01% -8.38% -
  Horiz. % 399.71% 102.99% 133.82% 85.55% 505.74% 91.62% 100.00%
NP to SH 11,064 2,850 3,704 2,368 13,999 2,536 2,768 151.23%
  QoQ % 288.12% -23.04% 56.42% -83.08% 452.01% -8.38% -
  Horiz. % 399.71% 102.99% 133.82% 85.55% 505.74% 91.62% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 87,805 91,196 88,510 87,960 90,482 79,504 69,530 16.78%
  QoQ % -3.72% 3.03% 0.63% -2.79% 13.81% 14.34% -
  Horiz. % 126.28% 131.16% 127.30% 126.51% 130.13% 114.34% 100.00%
Net Worth 196,559 187,200 187,200 187,200 191,879 182,519 182,519 5.05%
  QoQ % 5.00% 0.00% 0.00% -2.44% 5.13% 0.00% -
  Horiz. % 107.69% 102.56% 102.56% 102.56% 105.13% 100.00% 100.00%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 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
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 196,559 187,200 187,200 187,200 191,879 182,519 182,519 5.05%
  QoQ % 5.00% 0.00% 0.00% -2.44% 5.13% 0.00% -
  Horiz. % 107.69% 102.56% 102.56% 102.56% 105.13% 100.00% 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
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 11.19 % 3.03 % 4.02 % 2.62 % 13.40 % 3.09 % 3.83 % 103.97%
  QoQ % 269.31% -24.63% 53.44% -80.45% 333.66% -19.32% -
  Horiz. % 292.17% 79.11% 104.96% 68.41% 349.87% 80.68% 100.00%
ROE 5.63 % 1.52 % 1.98 % 1.26 % 7.30 % 1.39 % 1.52 % 138.82%
  QoQ % 270.39% -23.23% 57.14% -82.74% 425.18% -8.55% -
  Horiz. % 370.39% 100.00% 130.26% 82.89% 480.26% 91.45% 100.00%
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 21.13 20.10 19.70 19.30 22.33 17.53 15.45 23.14%
  QoQ % 5.12% 2.03% 2.07% -13.57% 27.38% 13.46% -
  Horiz. % 136.76% 130.10% 127.51% 124.92% 144.53% 113.46% 100.00%
EPS 2.36 0.61 0.80 0.52 2.99 0.55 0.60 148.56%
  QoQ % 286.89% -23.75% 53.85% -82.61% 443.64% -8.33% -
  Horiz. % 393.33% 101.67% 133.33% 86.67% 498.33% 91.67% 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 0.4200 0.4000 0.4000 0.4000 0.4100 0.3900 0.3900 5.05%
  QoQ % 5.00% 0.00% 0.00% -2.44% 5.13% 0.00% -
  Horiz. % 107.69% 102.56% 102.56% 102.56% 105.13% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 468,000
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 21.13 20.10 19.70 19.30 22.33 17.53 15.45 23.14%
  QoQ % 5.12% 2.03% 2.07% -13.57% 27.38% 13.46% -
  Horiz. % 136.76% 130.10% 127.51% 124.92% 144.53% 113.46% 100.00%
EPS 2.36 0.61 0.80 0.52 2.99 0.55 0.60 148.56%
  QoQ % 286.89% -23.75% 53.85% -82.61% 443.64% -8.33% -
  Horiz. % 393.33% 101.67% 133.33% 86.67% 498.33% 91.67% 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 0.4200 0.4000 0.4000 0.4000 0.4100 0.3900 0.3900 5.05%
  QoQ % 5.00% 0.00% 0.00% -2.44% 5.13% 0.00% -
  Horiz. % 107.69% 102.56% 102.56% 102.56% 105.13% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.0550 0.0750 0.1150 0.1950 0.0900 0.1050 0.0550 -
P/RPS 0.26 0.37 0.58 1.01 0.40 0.60 0.36 -19.46%
  QoQ % -29.73% -36.21% -42.57% 152.50% -33.33% 66.67% -
  Horiz. % 72.22% 102.78% 161.11% 280.56% 111.11% 166.67% 100.00%
P/EPS 2.33 12.31 14.53 38.54 3.01 19.38 9.30 -60.16%
  QoQ % -81.07% -15.28% -62.30% 1,180.40% -84.47% 108.39% -
  Horiz. % 25.05% 132.37% 156.24% 414.41% 32.37% 208.39% 100.00%
EY 42.98 8.12 6.88 2.59 33.24 5.16 10.75 151.27%
  QoQ % 429.31% 18.02% 165.64% -92.21% 544.19% -52.00% -
  Horiz. % 399.81% 75.53% 64.00% 24.09% 309.21% 48.00% 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 0.13 0.19 0.29 0.49 0.22 0.27 0.14 -4.81%
  QoQ % -31.58% -34.48% -40.82% 122.73% -18.52% 92.86% -
  Horiz. % 92.86% 135.71% 207.14% 350.00% 157.14% 192.86% 100.00%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 28/02/19 06/12/18 30/08/18 31/05/18 28/02/18 30/11/17 30/08/17 -
Price 0.0750 0.0700 0.1150 0.1300 0.0800 0.1050 0.0900 -
P/RPS 0.36 0.35 0.58 0.67 0.36 0.60 0.58 -27.17%
  QoQ % 2.86% -39.66% -13.43% 86.11% -40.00% 3.45% -
  Horiz. % 62.07% 60.34% 100.00% 115.52% 62.07% 103.45% 100.00%
P/EPS 3.17 11.49 14.53 25.69 2.67 19.38 15.22 -64.76%
  QoQ % -72.41% -20.92% -43.44% 862.17% -86.22% 27.33% -
  Horiz. % 20.83% 75.49% 95.47% 168.79% 17.54% 127.33% 100.00%
EY 31.52 8.70 6.88 3.89 37.39 5.16 6.57 183.64%
  QoQ % 262.30% 26.45% 76.86% -89.60% 624.61% -21.46% -
  Horiz. % 479.76% 132.42% 104.72% 59.21% 569.10% 78.54% 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 0.18 0.18 0.29 0.33 0.20 0.27 0.23 -15.04%
  QoQ % 0.00% -37.93% -12.12% 65.00% -25.93% 17.39% -
  Horiz. % 78.26% 78.26% 126.09% 143.48% 86.96% 117.39% 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.
 


 

261  244  519  1156 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.35+0.005 
 JAG 0.055+0.005 
 HSI-C5D 0.40-0.035 
 DAYANG 1.380.00 
 PERDANA 0.390.00 
 DYNACIA 0.090.00 
 HSI-C3V 0.105-0.035 
 FGV 1.19+0.07 
 HUAAN 0.26+0.005 
 DESTINI 0.33-0.015 
Partners & Brokers