[HSSEB] QoQ Quarter Result on 2019-03-31 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 40,447 36,125 35,461 36,502 46,795 53,829 55,074 -18.55% QoQ % 11.96% 1.87% -2.85% -22.00% -13.07% -2.26% - Horiz. % 73.44% 65.59% 64.39% 66.28% 84.97% 97.74% 100.00%
PBT 3,680 1,389 -3,037 1,194 -118,876 12,171 9,982 -48.49% QoQ % 164.94% 145.74% -354.36% 101.00% -1,076.72% 21.93% - Horiz. % 36.87% 13.92% -30.42% 11.96% -1,190.90% 121.93% 100.00%
Tax -987 -515 223 -855 -653 -3,022 -3,083 -53.10% QoQ % -91.65% -330.94% 126.08% -30.93% 78.39% 1.98% - Horiz. % 32.01% 16.70% -7.23% 27.73% 21.18% 98.02% 100.00%
NP 2,693 874 -2,814 339 -119,529 9,149 6,899 -46.50% QoQ % 208.12% 131.06% -930.09% 100.28% -1,406.47% 32.61% - Horiz. % 39.03% 12.67% -40.79% 4.91% -1,732.56% 132.61% 100.00%
NP to SH 2,693 874 -2,814 339 -119,529 9,149 6,899 -46.50% QoQ % 208.12% 131.06% -930.09% 100.28% -1,406.47% 32.61% - Horiz. % 39.03% 12.67% -40.79% 4.91% -1,732.56% 132.61% 100.00%
Tax Rate 26.82 % 37.08 % - % 71.61 % - % 24.83 % 30.89 % -8.97% QoQ % -27.67% 0.00% 0.00% 0.00% 0.00% -19.62% - Horiz. % 86.82% 120.04% 0.00% 231.82% 0.00% 80.38% 100.00%
Total Cost 37,754 35,251 38,275 36,163 166,324 44,680 48,175 -14.96% QoQ % 7.10% -7.90% 5.84% -78.26% 272.26% -7.25% - Horiz. % 78.37% 73.17% 79.45% 75.07% 345.25% 92.75% 100.00%
Net Worth 213,220 213,220 208,262 213,220 199,932 304,545 281,803 -16.92% QoQ % 0.00% 2.38% -2.33% 6.65% -34.35% 8.07% - Horiz. % 75.66% 75.66% 73.90% 75.66% 70.95% 108.07% 100.00%
Dividend 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 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 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 213,220 213,220 208,262 213,220 199,932 304,545 281,803 -16.92% QoQ % 0.00% 2.38% -2.33% 6.65% -34.35% 8.07% - Horiz. % 75.66% 75.66% 73.90% 75.66% 70.95% 108.07% 100.00%
NOSH 495,862 495,862 495,862 495,862 464,959 454,545 433,544 9.34% QoQ % 0.00% 0.00% 0.00% 6.65% 2.29% 4.84% - Horiz. % 114.37% 114.37% 114.37% 114.37% 107.25% 104.84% 100.00%
Ratio Analysis 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 6.66 % 2.42 % -7.94 % 0.93 % -255.43 % 17.00 % 12.53 % -34.31% QoQ % 175.21% 130.48% -953.76% 100.36% -1,602.53% 35.67% - Horiz. % 53.15% 19.31% -63.37% 7.42% -2,038.55% 135.67% 100.00%
ROE 1.26 % 0.41 % -1.35 % 0.16 % -59.78 % 3.00 % 2.45 % -35.73% QoQ % 207.32% 130.37% -943.75% 100.27% -2,092.67% 22.45% - Horiz. % 51.43% 16.73% -55.10% 6.53% -2,440.00% 122.45% 100.00%
Per Share 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 8.16 7.29 7.15 7.36 10.06 11.84 12.70 -25.48% QoQ % 11.93% 1.96% -2.85% -26.84% -15.03% -6.77% - Horiz. % 64.25% 57.40% 56.30% 57.95% 79.21% 93.23% 100.00%
EPS 0.54 0.18 -0.57 0.07 -25.71 2.01 1.60 -51.43% QoQ % 200.00% 131.58% -914.29% 100.27% -1,379.10% 25.62% - Horiz. % 33.75% 11.25% -35.62% 4.38% -1,606.87% 125.62% 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 0.4300 0.4300 0.6700 0.6500 -24.02% QoQ % 0.00% 2.38% -2.33% 0.00% -35.82% 3.08% - Horiz. % 66.15% 66.15% 64.62% 66.15% 66.15% 103.08% 100.00%
Adjusted Per Share Value based on latest NOSH - 495,862 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 8.16 7.29 7.15 7.36 9.44 10.86 11.11 -18.55% QoQ % 11.93% 1.96% -2.85% -22.03% -13.08% -2.25% - Horiz. % 73.45% 65.62% 64.36% 66.25% 84.97% 97.75% 100.00%
EPS 0.54 0.18 -0.57 0.07 -24.11 1.85 1.39 -46.67% QoQ % 200.00% 131.58% -914.29% 100.29% -1,403.24% 33.09% - Horiz. % 38.85% 12.95% -41.01% 5.04% -1,734.53% 133.09% 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 0.4300 0.4032 0.6142 0.5683 -16.92% QoQ % 0.00% 2.38% -2.33% 6.65% -34.35% 8.08% - Horiz. % 75.66% 75.66% 73.90% 75.66% 70.95% 108.08% 100.00%
Price Multiplier on Financial Quarter End Date 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 0.8450 0.7700 1.1600 1.1900 0.8600 0.9400 0.7350 -
P/RPS 10.36 10.57 16.22 16.17 8.55 7.94 5.79 47.23% QoQ % -1.99% -34.83% 0.31% 89.12% 7.68% 37.13% - Horiz. % 178.93% 182.56% 280.14% 279.27% 147.67% 137.13% 100.00%
P/EPS 155.59 436.86 -204.41 1,740.64 -3.35 46.70 46.19 124.21% QoQ % -64.38% 313.72% -111.74% 52,059.41% -107.17% 1.10% - Horiz. % 336.85% 945.79% -442.54% 3,768.43% -7.25% 101.10% 100.00%
EY 0.64 0.23 -0.49 0.06 -29.89 2.14 2.17 -55.59% QoQ % 178.26% 146.94% -916.67% 100.20% -1,496.73% -1.38% - Horiz. % 29.49% 10.60% -22.58% 2.76% -1,377.42% 98.62% 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 1.97 1.79 2.76 2.77 2.00 1.40 1.13 44.71% QoQ % 10.06% -35.14% -0.36% 38.50% 42.86% 23.89% - Horiz. % 174.34% 158.41% 244.25% 245.13% 176.99% 123.89% 100.00%
Price Multiplier on Announcement Date 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 25/02/20 19/11/19 15/08/19 15/05/19 21/02/19 15/11/18 15/08/18 -
Price 0.7700 0.8400 0.9400 1.0800 1.0000 0.9150 0.9350 -
P/RPS 9.44 11.53 13.14 14.67 9.94 7.73 7.36 18.00% QoQ % -18.13% -12.25% -10.43% 47.59% 28.59% 5.03% - Horiz. % 128.26% 156.66% 178.53% 199.32% 135.05% 105.03% 100.00%
P/EPS 141.78 476.57 -165.64 1,579.74 -3.89 45.46 58.76 79.61% QoQ % -70.25% 387.71% -110.49% 40,710.28% -108.56% -22.63% - Horiz. % 241.29% 811.04% -281.89% 2,688.46% -6.62% 77.37% 100.00%
EY 0.71 0.21 -0.60 0.06 -25.71 2.20 1.70 -44.04% QoQ % 238.10% 135.00% -1,100.00% 100.23% -1,268.64% 29.41% - Horiz. % 41.76% 12.35% -35.29% 3.53% -1,512.35% 129.41% 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 1.95 2.24 2.51 2.33 1.37 1.44 15.56% QoQ % -8.21% -12.95% -10.76% 7.73% 70.07% -4.86% - Horiz. % 124.31% 135.42% 155.56% 174.31% 161.81% 95.14% 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 1_ 2019.pdf 
