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
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 99,438 115,271 115,621 109,763 105,713 91,811 92,550 4.89%
  QoQ % -13.74% -0.30% 5.34% 3.83% 15.14% -0.80% -
  Horiz. % 107.44% 124.55% 124.93% 118.60% 114.22% 99.20% 100.00%
PBT 11,087 14,297 14,503 15,239 14,022 -913 -694 -
  QoQ % -22.45% -1.42% -4.83% 8.68% 1,635.82% -31.56% -
  Horiz. % -1,597.55% -2,060.09% -2,089.77% -2,195.82% -2,020.46% 131.56% 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 11,087 14,297 14,503 15,239 14,022 -913 -694 -
  QoQ % -22.45% -1.42% -4.83% 8.68% 1,635.82% -31.56% -
  Horiz. % -1,597.55% -2,060.09% -2,089.77% -2,195.82% -2,020.46% 131.56% 100.00%
NP to SH 11,087 14,297 14,503 15,239 14,022 -913 -694 -
  QoQ % -22.45% -1.42% -4.83% 8.68% 1,635.82% -31.56% -
  Horiz. % -1,597.55% -2,060.09% -2,089.77% -2,195.82% -2,020.46% 131.56% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 88,351 100,974 101,118 94,524 91,691 92,724 93,244 -3.52%
  QoQ % -12.50% -0.14% 6.98% 3.09% -1.11% -0.56% -
  Horiz. % 94.75% 108.29% 108.44% 101.37% 98.33% 99.44% 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 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
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 11.15 % 12.40 % 12.54 % 13.88 % 13.26 % -0.99 % -0.75 % -
  QoQ % -10.08% -1.12% -9.65% 4.68% 1,439.39% -32.00% -
  Horiz. % -1,486.67% -1,653.33% -1,672.00% -1,850.67% -1,768.00% 132.00% 100.00%
ROE 5.64 % 7.64 % 7.75 % 8.14 % 7.31 % -0.50 % -0.38 % -
  QoQ % -26.18% -1.42% -4.79% 11.35% 1,562.00% -31.58% -
  Horiz. % -1,484.21% -2,010.53% -2,039.47% -2,142.11% -1,923.68% 131.58% 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 21.25 24.63 24.71 23.45 22.59 19.62 19.78 4.88%
  QoQ % -13.72% -0.32% 5.37% 3.81% 15.14% -0.81% -
  Horiz. % 107.43% 124.52% 124.92% 118.55% 114.21% 99.19% 100.00%
EPS 2.37 3.05 3.10 3.26 3.00 -0.20 -0.15 -
  QoQ % -22.30% -1.61% -4.91% 8.67% 1,600.00% -33.33% -
  Horiz. % -1,580.00% -2,033.33% -2,066.67% -2,173.33% -2,000.00% 133.33% 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 21.25 24.63 24.71 23.45 22.59 19.62 19.78 4.88%
  QoQ % -13.72% -0.32% 5.37% 3.81% 15.14% -0.81% -
  Horiz. % 107.43% 124.52% 124.92% 118.55% 114.21% 99.19% 100.00%
EPS 2.37 3.05 3.10 3.26 3.00 -0.20 -0.15 -
  QoQ % -22.30% -1.61% -4.91% 8.67% 1,600.00% -33.33% -
  Horiz. % -1,580.00% -2,033.33% -2,066.67% -2,173.33% -2,000.00% 133.33% 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 0.30 0.47 0.83 0.40 0.54 0.28 -4.81%
  QoQ % -13.33% -36.17% -43.37% 107.50% -25.93% 92.86% -
  Horiz. % 92.86% 107.14% 167.86% 296.43% 142.86% 192.86% 100.00%
P/EPS 2.32 2.46 3.71 5.99 3.00 -53.82 -37.09 -
  QoQ % -5.69% -33.69% -38.06% 99.67% 105.57% -45.11% -
  Horiz. % -6.26% -6.63% -10.00% -16.15% -8.09% 145.11% 100.00%
EY 43.07 40.73 26.95 16.70 33.29 -1.86 -2.70 -
  QoQ % 5.75% 51.13% 61.38% -49.83% 1,889.79% 31.11% -
  Horiz. % -1,595.19% -1,508.52% -998.15% -618.52% -1,232.96% 68.89% 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 0.13 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 0.35 0.28 0.47 0.55 0.35 0.54 0.46 -16.61%
  QoQ % 25.00% -40.43% -14.55% 57.14% -35.19% 17.39% -
  Horiz. % 76.09% 60.87% 102.17% 119.57% 76.09% 117.39% 100.00%
P/EPS 3.17 2.29 3.71 3.99 2.67 -53.82 -60.69 -
  QoQ % 38.43% -38.27% -7.02% 49.44% 104.96% 11.32% -
  Horiz. % -5.22% -3.77% -6.11% -6.57% -4.40% 88.68% 100.00%
EY 31.59 43.64 26.95 25.05 37.45 -1.86 -1.65 -
  QoQ % -27.61% 61.93% 7.58% -33.11% 2,113.44% -12.73% -
  Horiz. % -1,914.55% -2,644.85% -1,633.33% -1,518.18% -2,269.70% 112.73% 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 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.
 


 

176  484  517  1017 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.345-0.015 
 DAYANG 1.41-0.21 
 SAPNRG-WA 0.135-0.01 
 MTRONIC 0.095+0.02 
 PERDANA 0.40-0.045 
 ARMADA 0.195-0.005 
 PUC 0.10-0.005 
 EDEN 0.135+0.01 
 HUAAN 0.255-0.005 
 HSI-H6G 0.365-0.02 
Partners & Brokers