Highlights

[HBGLOB] QoQ TTM 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 -     -1.42%    YoY -     1,665.94%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 97,740 99,363 99,438 115,271 115,621 109,763 105,713 -5.11%
  QoQ % -1.63% -0.08% -13.74% -0.30% 5.34% 3.83% -
  Horiz. % 92.46% 93.99% 94.06% 109.04% 109.37% 103.83% 100.00%
PBT 15,634 15,988 11,087 14,297 14,503 15,239 14,022 7.55%
  QoQ % -2.21% 44.20% -22.45% -1.42% -4.83% 8.68% -
  Horiz. % 111.50% 114.02% 79.07% 101.96% 103.43% 108.68% 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 15,634 15,988 11,087 14,297 14,503 15,239 14,022 7.55%
  QoQ % -2.21% 44.20% -22.45% -1.42% -4.83% 8.68% -
  Horiz. % 111.50% 114.02% 79.07% 101.96% 103.43% 108.68% 100.00%
NP to SH 15,634 15,988 11,087 14,297 14,503 15,239 14,022 7.55%
  QoQ % -2.21% 44.20% -22.45% -1.42% -4.83% 8.68% -
  Horiz. % 111.50% 114.02% 79.07% 101.96% 103.43% 108.68% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 82,106 83,375 88,351 100,974 101,118 94,524 91,691 -7.12%
  QoQ % -1.52% -5.63% -12.50% -0.14% 6.98% 3.09% -
  Horiz. % 89.55% 90.93% 96.36% 110.12% 110.28% 103.09% 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 0 0 0 0 0 0 0 -
  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 16.00 % 16.09 % 11.15 % 12.40 % 12.54 % 13.88 % 13.26 % 13.38%
  QoQ % -0.56% 44.30% -10.08% -1.12% -9.65% 4.68% -
  Horiz. % 120.66% 121.34% 84.09% 93.51% 94.57% 104.68% 100.00%
ROE 7.77 % 7.94 % 5.64 % 7.64 % 7.75 % 8.14 % 7.31 % 4.16%
  QoQ % -2.14% 40.78% -26.18% -1.42% -4.79% 11.35% -
  Horiz. % 106.29% 108.62% 77.15% 104.51% 106.02% 111.35% 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 20.88 21.23 21.25 24.63 24.71 23.45 22.59 -5.13%
  QoQ % -1.65% -0.09% -13.72% -0.32% 5.37% 3.81% -
  Horiz. % 92.43% 93.98% 94.07% 109.03% 109.38% 103.81% 100.00%
EPS 3.34 3.42 2.37 3.05 3.10 3.26 3.00 7.44%
  QoQ % -2.34% 44.30% -22.30% -1.61% -4.91% 8.67% -
  Horiz. % 111.33% 114.00% 79.00% 101.67% 103.33% 108.67% 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 0.4300 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 20.88 21.23 21.25 24.63 24.71 23.45 22.59 -5.13%
  QoQ % -1.65% -0.09% -13.72% -0.32% 5.37% 3.81% -
  Horiz. % 92.43% 93.98% 94.07% 109.03% 109.38% 103.81% 100.00%
EPS 3.34 3.42 2.37 3.05 3.10 3.26 3.00 7.44%
  QoQ % -2.34% 44.30% -22.30% -1.61% -4.91% 8.67% -
  Horiz. % 111.33% 114.00% 79.00% 101.67% 103.33% 108.67% 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 0.4300 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 0.50 0.54 0.26 0.30 0.47 0.83 0.40 16.09%
  QoQ % -7.41% 107.69% -13.33% -36.17% -43.37% 107.50% -
  Horiz. % 125.00% 135.00% 65.00% 75.00% 117.50% 207.50% 100.00%
P/EPS 3.14 3.37 2.32 2.46 3.71 5.99 3.00 3.10%
  QoQ % -6.82% 45.26% -5.69% -33.69% -38.06% 99.67% -
  Horiz. % 104.67% 112.33% 77.33% 82.00% 123.67% 199.67% 100.00%
EY 31.82 29.71 43.07 40.73 26.95 16.70 33.29 -2.97%
  QoQ % 7.10% -31.02% 5.75% 51.13% 61.38% -49.83% -
  Horiz. % 95.58% 89.25% 129.38% 122.35% 80.96% 50.17% 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 0.43 0.45 0.35 0.28 0.47 0.55 0.35 14.75%
  QoQ % -4.44% 28.57% 25.00% -40.43% -14.55% 57.14% -
  Horiz. % 122.86% 128.57% 100.00% 80.00% 134.29% 157.14% 100.00%
P/EPS 2.69 2.78 3.17 2.29 3.71 3.99 2.67 0.50%
  QoQ % -3.24% -12.30% 38.43% -38.27% -7.02% 49.44% -
  Horiz. % 100.75% 104.12% 118.73% 85.77% 138.95% 149.44% 100.00%
EY 37.12 35.96 31.59 43.64 26.95 25.05 37.45 -0.59%
  QoQ % 3.23% 13.83% -27.61% 61.93% 7.58% -33.11% -
  Horiz. % 99.12% 96.02% 84.35% 116.53% 71.96% 66.89% 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.
 


 

373  339  521  794 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.505-0.01 
 KNM 0.375-0.025 
 EKOVEST 0.83-0.025 
 SAPNRG 0.2850.00 
 KEYASIC 0.065+0.01 
 AT 0.0750.00 
 DAYA 0.01+0.005 
 PERDANA 0.45-0.005 
 PTRANS 0.265+0.02 
 HSI-C7K 0.35+0.025 
Partners & Brokers