[HSSEB] QoQ Quarter Result on 2018-12-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 36,125 35,461 36,502 46,795 53,829 55,074 34,011 4.10% QoQ % 1.87% -2.85% -22.00% -13.07% -2.26% 61.93% - Horiz. % 106.22% 104.26% 107.32% 137.59% 158.27% 161.93% 100.00%
PBT 1,389 -3,037 1,194 -118,876 12,171 9,982 2,134 -24.87% QoQ % 145.74% -354.36% 101.00% -1,076.72% 21.93% 367.76% - Horiz. % 65.09% -142.31% 55.95% -5,570.57% 570.34% 467.76% 100.00%
Tax -515 223 -855 -653 -3,022 -3,083 -1,253 -44.69% QoQ % -330.94% 126.08% -30.93% 78.39% 1.98% -146.05% - Horiz. % 41.10% -17.80% 68.24% 52.11% 241.18% 246.05% 100.00%
NP 874 -2,814 339 -119,529 9,149 6,899 881 -0.53% QoQ % 131.06% -930.09% 100.28% -1,406.47% 32.61% 683.09% - Horiz. % 99.21% -319.41% 38.48% -13,567.42% 1,038.48% 783.09% 100.00%
NP to SH 874 -2,814 339 -119,529 9,149 6,899 881 -0.53% QoQ % 131.06% -930.09% 100.28% -1,406.47% 32.61% 683.09% - Horiz. % 99.21% -319.41% 38.48% -13,567.42% 1,038.48% 783.09% 100.00%
Tax Rate 37.08 % - % 71.61 % - % 24.83 % 30.89 % 58.72 % -26.38% QoQ % 0.00% 0.00% 0.00% 0.00% -19.62% -47.39% - Horiz. % 63.15% 0.00% 121.95% 0.00% 42.29% 52.61% 100.00%
Total Cost 35,251 38,275 36,163 166,324 44,680 48,175 33,130 4.22% QoQ % -7.90% 5.84% -78.26% 272.26% -7.25% 45.41% - Horiz. % 106.40% 115.53% 109.15% 502.03% 134.86% 145.41% 100.00%
Net Worth 213,220 208,262 213,220 199,932 304,545 281,803 237,142 -6.84% QoQ % 2.38% -2.33% 6.65% -34.35% 8.07% 18.83% - Horiz. % 89.91% 87.82% 89.91% 84.31% 128.42% 118.83% 100.00%
Dividend 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 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 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 213,220 208,262 213,220 199,932 304,545 281,803 237,142 -6.84% QoQ % 2.38% -2.33% 6.65% -34.35% 8.07% 18.83% - Horiz. % 89.91% 87.82% 89.91% 84.31% 128.42% 118.83% 100.00%
NOSH 495,862 495,862 495,862 464,959 454,545 433,544 370,535 21.42% QoQ % 0.00% 0.00% 6.65% 2.29% 4.84% 17.00% - Horiz. % 133.82% 133.82% 133.82% 125.48% 122.67% 117.00% 100.00%
Ratio Analysis 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 2.42 % -7.94 % 0.93 % -255.43 % 17.00 % 12.53 % 2.59 % -4.42% QoQ % 130.48% -953.76% 100.36% -1,602.53% 35.67% 383.78% - Horiz. % 93.44% -306.56% 35.91% -9,862.16% 656.37% 483.78% 100.00%
ROE 0.41 % -1.35 % 0.16 % -59.78 % 3.00 % 2.45 % 0.37 % 7.08% QoQ % 130.37% -943.75% 100.27% -2,092.67% 22.45% 562.16% - Horiz. % 110.81% -364.86% 43.24% -16,156.76% 810.81% 662.16% 100.00%
Per Share 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 7.29 7.15 7.36 10.06 11.84 12.70 9.18 -14.23% QoQ % 1.96% -2.85% -26.84% -15.03% -6.77% 38.34% - Horiz. % 79.41% 77.89% 80.17% 109.59% 128.98% 138.34% 100.00%
EPS 0.18 -0.57 0.07 -25.71 2.01 1.60 0.24 -17.44% QoQ % 131.58% -914.29% 100.27% -1,379.10% 25.62% 566.67% - Horiz. % 75.00% -237.50% 29.17% -10,712.50% 837.50% 666.67% 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 0.4300 0.4200 0.4300 0.4300 0.6700 0.6500 0.6400 -23.27% QoQ % 2.38% -2.33% 0.00% -35.82% 3.08% 1.56% - Horiz. % 67.19% 65.62% 67.19% 67.19% 104.69% 101.56% 100.00%
Adjusted Per Share Value based on latest NOSH - 495,862 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 7.29 7.15 7.36 9.44 10.86 11.11 6.86 4.13% QoQ % 1.96% -2.85% -22.03% -13.08% -2.25% 61.95% - Horiz. % 106.27% 104.23% 107.29% 137.61% 158.31% 161.95% 100.00%
EPS 0.18 -0.57 0.07 -24.11 1.85 1.39 0.18 - QoQ % 131.58% -914.29% 100.29% -1,403.24% 33.09% 672.22% - Horiz. % 100.00% -316.67% 38.89% -13,394.44% 1,027.78% 772.22% 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 0.4200 0.4300 0.4032 0.6142 0.5683 0.4782 -6.83% QoQ % 2.38% -2.33% 6.65% -34.35% 8.08% 18.84% - Horiz. % 89.92% 87.83% 89.92% 84.32% 128.44% 118.84% 100.00%
Price Multiplier on Financial Quarter End Date 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.7700 1.1600 1.1900 0.8600 0.9400 0.7350 1.4400 -
P/RPS 10.57 16.22 16.17 8.55 7.94 5.79 15.69 -23.13% QoQ % -34.83% 0.31% 89.12% 7.68% 37.13% -63.10% - Horiz. % 67.37% 103.38% 103.06% 54.49% 50.61% 36.90% 100.00%
P/EPS 436.86 -204.41 1,740.64 -3.35 46.70 46.19 605.64 -19.55% QoQ % 313.72% -111.74% 52,059.41% -107.17% 1.10% -92.37% - Horiz. % 72.13% -33.75% 287.41% -0.55% 7.71% 7.63% 100.00%
EY 0.23 -0.49 0.06 -29.89 2.14 2.17 0.17 22.30% QoQ % 146.94% -916.67% 100.20% -1,496.73% -1.38% 1,176.47% - Horiz. % 135.29% -288.24% 35.29% -17,582.35% 1,258.82% 1,276.47% 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 1.79 2.76 2.77 2.00 1.40 1.13 2.25 -14.13% QoQ % -35.14% -0.36% 38.50% 42.86% 23.89% -49.78% - Horiz. % 79.56% 122.67% 123.11% 88.89% 62.22% 50.22% 100.00%
Price Multiplier on Announcement Date 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 19/11/19 15/08/19 15/05/19 21/02/19 15/11/18 15/08/18 15/05/18 -
Price 0.8400 0.9400 1.0800 1.0000 0.9150 0.9350 1.0900 -
P/RPS 11.53 13.14 14.67 9.94 7.73 7.36 11.88 -1.97% QoQ % -12.25% -10.43% 47.59% 28.59% 5.03% -38.05% - Horiz. % 97.05% 110.61% 123.48% 83.67% 65.07% 61.95% 100.00%
P/EPS 476.57 -165.64 1,579.74 -3.89 45.46 58.76 458.44 2.62% QoQ % 387.71% -110.49% 40,710.28% -108.56% -22.63% -87.18% - Horiz. % 103.95% -36.13% 344.59% -0.85% 9.92% 12.82% 100.00%
EY 0.21 -0.60 0.06 -25.71 2.20 1.70 0.22 -3.05% QoQ % 135.00% -1,100.00% 100.23% -1,268.64% 29.41% 672.73% - Horiz. % 95.45% -272.73% 27.27% -11,686.36% 1,000.00% 772.73% 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 1.95 2.24 2.51 2.33 1.37 1.44 1.70 9.57% QoQ % -12.95% -10.76% 7.73% 70.07% -4.86% -15.29% - Horiz. % 114.71% 131.76% 147.65% 137.06% 80.59% 84.71% 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 4_ 2018.pdf 
