[HSSEB] QoQ Quarter Result on 2017-09-30 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 55,074 34,011 41,127 37,374 37,870 29,261 36,680 31.22% QoQ % 61.93% -17.30% 10.04% -1.31% 29.42% -20.23% - Horiz. % 150.15% 92.72% 112.12% 101.89% 103.24% 79.77% 100.00%
PBT 9,982 2,134 9,046 3,848 4,489 4,527 9,628 2.44% QoQ % 367.76% -76.41% 135.08% -14.28% -0.84% -52.98% - Horiz. % 103.68% 22.16% 93.96% 39.97% 46.62% 47.02% 100.00%
Tax -3,083 -1,253 -3,015 -1,001 -1,519 -1,368 -2,500 15.04% QoQ % -146.05% 58.44% -201.20% 34.10% -11.04% 45.28% - Horiz. % 123.32% 50.12% 120.60% 40.04% 60.76% 54.72% 100.00%
NP 6,899 881 6,031 2,847 2,970 3,159 7,128 -2.16% QoQ % 683.09% -85.39% 111.84% -4.14% -5.98% -55.68% - Horiz. % 96.79% 12.36% 84.61% 39.94% 41.67% 44.32% 100.00%
NP to SH 6,899 881 6,031 2,847 2,970 3,159 7,128 -2.16% QoQ % 683.09% -85.39% 111.84% -4.14% -5.98% -55.68% - Horiz. % 96.79% 12.36% 84.61% 39.94% 41.67% 44.32% 100.00%
Tax Rate 30.89 % 58.72 % 33.33 % 26.01 % 33.84 % 30.22 % 25.97 % 12.30% QoQ % -47.39% 76.18% 28.14% -23.14% 11.98% 16.37% - Horiz. % 118.94% 226.11% 128.34% 100.15% 130.30% 116.37% 100.00%
Total Cost 48,175 33,130 35,096 34,527 34,900 26,102 29,552 38.64% QoQ % 45.41% -5.60% 1.65% -1.07% 33.71% -11.67% - Horiz. % 163.02% 112.11% 118.76% 116.83% 118.10% 88.33% 100.00%
Net Worth 281,803 237,142 89,342 86,151 82,961 79,770 67,645 159.58% QoQ % 18.83% 165.43% 3.70% 3.85% 4.00% 17.92% - Horiz. % 416.59% 350.57% 132.08% 127.36% 122.64% 117.92% 100.00%
Dividend 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 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 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 281,803 237,142 89,342 86,151 82,961 79,770 67,645 159.58% QoQ % 18.83% 165.43% 3.70% 3.85% 4.00% 17.92% - Horiz. % 416.59% 350.57% 132.08% 127.36% 122.64% 117.92% 100.00%
NOSH 433,544 370,535 319,081 319,081 319,081 319,081 281,855 33.36% QoQ % 17.00% 16.13% -0.00% 0.00% 0.00% 13.21% - Horiz. % 153.82% 131.46% 113.21% 113.21% 113.21% 113.21% 100.00%
Ratio Analysis 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 12.53 % 2.59 % 14.66 % 7.62 % 7.84 % 10.80 % 19.43 % -25.42% QoQ % 383.78% -82.33% 92.39% -2.81% -27.41% -44.42% - Horiz. % 64.49% 13.33% 75.45% 39.22% 40.35% 55.58% 100.00%
ROE 2.45 % 0.37 % 6.75 % 3.30 % 3.58 % 3.96 % 10.54 % -62.30% QoQ % 562.16% -94.52% 104.55% -7.82% -9.60% -62.43% - Horiz. % 23.24% 3.51% 64.04% 31.31% 33.97% 37.57% 100.00%
Per Share 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 12.70 9.18 12.89 11.71 11.87 9.17 13.01 -1.60% QoQ % 38.34% -28.78% 10.08% -1.35% 29.44% -29.52% - Horiz. % 97.62% 70.56% 99.08% 90.01% 91.24% 70.48% 100.00%
EPS 1.60 0.24 1.89 0.89 0.93 0.99 2.52 -26.19% QoQ % 566.67% -87.30% 112.36% -4.30% -6.06% -60.71% - Horiz. % 63.49% 9.52% 75.00% 35.32% 36.90% 39.29% 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 0.6500 0.6400 0.2800 0.2700 0.2600 0.2500 0.2400 94.65% QoQ % 1.56% 128.57% 3.70% 3.85% 4.00% 4.17% - Horiz. % 270.83% 266.67% 116.67% 112.50% 108.33% 104.17% 100.00%
Adjusted Per Share Value based on latest NOSH - 495,862 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 11.11 6.86 8.29 7.54 7.64 5.90 7.40 31.21% QoQ % 61.95% -17.25% 9.95% -1.31% 29.49% -20.27% - Horiz. % 150.14% 92.70% 112.03% 101.89% 103.24% 79.73% 100.00%
EPS 1.39 0.18 1.22 0.57 0.60 0.64 1.44 -2.33% QoQ % 672.22% -85.25% 114.04% -5.00% -6.25% -55.56% - Horiz. % 96.53% 12.50% 84.72% 39.58% 41.67% 44.44% 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 0.5683 0.4782 0.1802 0.1737 0.1673 0.1609 0.1364 159.60% QoQ % 18.84% 165.37% 3.74% 3.83% 3.98% 17.96% - Horiz. % 416.64% 350.59% 132.11% 127.35% 122.65% 117.96% 100.00%
Price Multiplier on Financial Quarter End Date 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 0.7350 1.4400 1.4800 1.1400 0.9250 0.7300 0.3950 -
P/RPS 5.79 15.69 11.48 9.73 7.79 7.96 3.04 53.83% QoQ % -63.10% 36.67% 17.99% 24.90% -2.14% 161.84% - Horiz. % 190.46% 516.12% 377.63% 320.07% 256.25% 261.84% 100.00%
P/EPS 46.19 605.64 78.30 127.77 99.38 73.74 15.62 106.43% QoQ % -92.37% 673.49% -38.72% 28.57% 34.77% 372.09% - Horiz. % 295.71% 3,877.34% 501.28% 817.99% 636.24% 472.09% 100.00%
EY 2.17 0.17 1.28 0.78 1.01 1.36 6.40 -51.47% QoQ % 1,176.47% -86.72% 64.10% -22.77% -25.74% -78.75% - Horiz. % 33.91% 2.66% 20.00% 12.19% 15.78% 21.25% 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 1.13 2.25 5.29 4.22 3.56 2.92 1.65 -22.36% QoQ % -49.78% -57.47% 25.36% 18.54% 21.92% 76.97% - Horiz. % 68.48% 136.36% 320.61% 255.76% 215.76% 176.97% 100.00%
Price Multiplier on Announcement Date 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 15/08/18 15/05/18 13/02/18 16/11/17 16/08/17 26/05/17 15/02/17 -
Price 0.9350 1.0900 1.5900 1.1100 1.0300 0.8950 0.5100 -
P/RPS 7.36 11.88 12.34 9.48 8.68 9.76 3.92 52.37% QoQ % -38.05% -3.73% 30.17% 9.22% -11.07% 148.98% - Horiz. % 187.76% 303.06% 314.80% 241.84% 221.43% 248.98% 100.00%
P/EPS 58.76 458.44 84.12 124.40 110.66 90.40 20.17 104.38% QoQ % -87.18% 444.98% -32.38% 12.42% 22.41% 348.19% - Horiz. % 291.32% 2,272.88% 417.06% 616.76% 548.64% 448.19% 100.00%
EY 1.70 0.22 1.19 0.80 0.90 1.11 4.96 -51.12% QoQ % 672.73% -81.51% 48.75% -11.11% -18.92% -77.62% - Horiz. % 34.27% 4.44% 23.99% 16.13% 18.15% 22.38% 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 1.44 1.70 5.68 4.11 3.96 3.58 2.13 -23.03% QoQ % -15.29% -70.07% 38.20% 3.79% 10.61% 68.08% - Horiz. % 67.61% 79.81% 266.67% 192.96% 185.92% 168.08% 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.
Comment
HSSEB_Quarter 3_ 2017.pdf 
