Highlights

[HBGLOB] YoY Cumulative Quarter 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 -     15.44%    YoY -     12.41%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 70,535 61,530 60,770 121,743 121,004 138,792 313,004 -21.98%
  YoY % 14.64% 1.25% -50.08% 0.61% -12.82% -55.66% -
  Horiz. % 22.53% 19.66% 19.42% 38.90% 38.66% 44.34% 100.00%
PBT 2,138 1,902 -15,771 -53,692 -17,013 -14,950 118,939 -48.80%
  YoY % 12.41% 112.06% 70.63% -215.59% -13.80% -112.57% -
  Horiz. % 1.80% 1.60% -13.26% -45.14% -14.30% -12.57% 100.00%
Tax 0 0 0 0 -283 -5,060 -29,140 -
  YoY % 0.00% 0.00% 0.00% 0.00% 94.41% 82.64% -
  Horiz. % -0.00% -0.00% -0.00% -0.00% 0.97% 17.36% 100.00%
NP 2,138 1,902 -15,771 -53,692 -17,296 -20,010 89,799 -46.35%
  YoY % 12.41% 112.06% 70.63% -210.43% 13.56% -122.28% -
  Horiz. % 2.38% 2.12% -17.56% -59.79% -19.26% -22.28% 100.00%
NP to SH 2,138 1,902 -15,771 -52,788 -16,231 -16,712 19,646 -30.89%
  YoY % 12.41% 112.06% 70.12% -225.23% 2.88% -185.07% -
  Horiz. % 10.88% 9.68% -80.28% -268.70% -82.62% -85.07% 100.00%
Tax Rate - % - % - % - % - % - % 24.50 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Total Cost 68,397 59,628 76,541 175,435 138,300 158,802 223,205 -17.88%
  YoY % 14.71% -22.10% -56.37% 26.85% -12.91% -28.85% -
  Horiz. % 30.64% 26.71% 34.29% 78.60% 61.96% 71.15% 100.00%
Net Worth 187,200 182,519 173,160 421,199 420,976 407,160 430,340 -12.95%
  YoY % 2.56% 5.41% -58.89% 0.05% 3.39% -5.39% -
  Horiz. % 43.50% 42.41% 40.24% 97.88% 97.82% 94.61% 100.00%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 187,200 182,519 173,160 421,199 420,976 407,160 430,340 -12.95%
  YoY % 2.56% 5.41% -58.89% 0.05% 3.39% -5.39% -
  Horiz. % 43.50% 42.41% 40.24% 97.88% 97.82% 94.61% 100.00%
NOSH 468,000 468,000 468,000 468,000 467,752 468,000 467,761 0.01%
  YoY % 0.00% 0.00% 0.00% 0.05% -0.05% 0.05% -
  Horiz. % 100.05% 100.05% 100.05% 100.05% 100.00% 100.05% 100.00%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 3.03 % 3.09 % -25.95 % -44.10 % -14.29 % -14.42 % 28.69 % -31.24%
  YoY % -1.94% 111.91% 41.16% -208.61% 0.90% -150.26% -
  Horiz. % 10.56% 10.77% -90.45% -153.71% -49.81% -50.26% 100.00%
ROE 1.14 % 1.04 % -9.11 % -12.53 % -3.86 % -4.10 % 4.57 % -20.65%
  YoY % 9.62% 111.42% 27.29% -224.61% 5.85% -189.72% -
  Horiz. % 24.95% 22.76% -199.34% -274.18% -84.46% -89.72% 100.00%
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 15.07 13.15 12.99 26.01 25.87 29.66 66.92 -21.99%
  YoY % 14.60% 1.23% -50.06% 0.54% -12.78% -55.68% -
  Horiz. % 22.52% 19.65% 19.41% 38.87% 38.66% 44.32% 100.00%
EPS 0.46 0.41 -3.37 -11.28 -3.47 -3.57 4.20 -30.82%
  YoY % 12.20% 112.17% 70.12% -225.07% 2.80% -185.00% -
  Horiz. % 10.95% 9.76% -80.24% -268.57% -82.62% -85.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.4000 0.3900 0.3700 0.9000 0.9000 0.8700 0.9200 -12.96%
  YoY % 2.56% 5.41% -58.89% 0.00% 3.45% -5.43% -
  Horiz. % 43.48% 42.39% 40.22% 97.83% 97.83% 94.57% 100.00%
Adjusted Per Share Value based on latest NOSH - 468,000
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 15.07 13.15 12.99 26.01 25.86 29.66 66.88 -21.98%
  YoY % 14.60% 1.23% -50.06% 0.58% -12.81% -55.65% -
  Horiz. % 22.53% 19.66% 19.42% 38.89% 38.67% 44.35% 100.00%
EPS 0.46 0.41 -3.37 -11.28 -3.47 -3.57 4.20 -30.82%
  YoY % 12.20% 112.17% 70.12% -225.07% 2.80% -185.00% -
  Horiz. % 10.95% 9.76% -80.24% -268.57% -82.62% -85.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.4000 0.3900 0.3700 0.9000 0.8995 0.8700 0.9195 -12.95%
  YoY % 2.56% 5.41% -58.89% 0.06% 3.39% -5.38% -
  Horiz. % 43.50% 42.41% 40.24% 97.88% 97.82% 94.62% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.0750 0.1050 0.0550 0.0700 0.0700 0.1600 0.3800 -
P/RPS 0.50 0.80 0.42 0.27 0.27 0.54 0.57 -2.16%
  YoY % -37.50% 90.48% 55.56% 0.00% -50.00% -5.26% -
  Horiz. % 87.72% 140.35% 73.68% 47.37% 47.37% 94.74% 100.00%
P/EPS 16.42 25.84 -1.63 -0.62 -2.02 -4.48 9.05 10.43%
  YoY % -36.46% 1,685.28% -162.90% 69.31% 54.91% -149.50% -
  Horiz. % 181.44% 285.52% -18.01% -6.85% -22.32% -49.50% 100.00%
EY 6.09 3.87 -61.27 -161.14 -49.57 -22.32 11.05 -9.45%
  YoY % 57.36% 106.32% 61.98% -225.08% -122.09% -301.99% -
  Horiz. % 55.11% 35.02% -554.48% -1,458.28% -448.60% -201.99% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.19 0.27 0.15 0.08 0.08 0.18 0.41 -12.03%
  YoY % -29.63% 80.00% 87.50% 0.00% -55.56% -56.10% -
  Horiz. % 46.34% 65.85% 36.59% 19.51% 19.51% 43.90% 100.00%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 06/12/18 30/11/17 30/11/16 23/11/15 28/11/14 29/11/13 30/11/12 -
Price 0.0700 0.1050 0.0350 0.0700 0.0850 0.1650 0.3100 -
P/RPS 0.46 0.80 0.27 0.27 0.33 0.56 0.46 -
  YoY % -42.50% 196.30% 0.00% -18.18% -41.07% 21.74% -
  Horiz. % 100.00% 173.91% 58.70% 58.70% 71.74% 121.74% 100.00%
P/EPS 15.32 25.84 -1.04 -0.62 -2.45 -4.62 7.38 12.94%
  YoY % -40.71% 2,584.62% -67.74% 74.69% 46.97% -162.60% -
  Horiz. % 207.59% 350.14% -14.09% -8.40% -33.20% -62.60% 100.00%
EY 6.53 3.87 -96.28 -161.14 -40.82 -21.64 13.55 -11.45%
  YoY % 68.73% 104.02% 40.25% -294.76% -88.63% -259.70% -
  Horiz. % 48.19% 28.56% -710.55% -1,189.23% -301.25% -159.70% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.18 0.27 0.09 0.08 0.09 0.19 0.34 -10.05%
  YoY % -33.33% 200.00% 12.50% -11.11% -52.63% -44.12% -
  Horiz. % 52.94% 79.41% 26.47% 23.53% 26.47% 55.88% 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.
 


 

353  351  537  671 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 BJCORP 0.2650.00 
 HIBISCS 1.10+0.04 
 MYEG 1.39+0.09 
 SAPNRG-WA 0.1450.00 
 DYNACIA 0.095-0.005 
 ORION 0.215+0.015 
 DAYANG 1.33-0.06 
 HSI-C5D 0.34-0.015 
 SAPNRG 0.345-0.005 
 HSI-C3V 0.05-0.015 
Partners & Brokers