[HSSEB] YoY Quarter Result on 2020-06-30 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 - CAGR
Revenue 40,808 35,461 55,074 37,870 33,610 - - - YoY % 15.08% -35.61% 45.43% 12.67% 0.00% - - Horiz. % 121.42% 105.51% 163.86% 112.67% 100.00% - -
PBT 3,896 -3,037 9,982 4,489 4,832 - - - YoY % 228.28% -130.42% 122.37% -7.10% 0.00% - - Horiz. % 80.63% -62.85% 206.58% 92.90% 100.00% - -
Tax -1,245 223 -3,083 -1,519 -1,537 - - - YoY % -658.30% 107.23% -102.96% 1.17% 0.00% - - Horiz. % 81.00% -14.51% 200.59% 98.83% 100.00% - -
NP 2,651 -2,814 6,899 2,970 3,295 - - - YoY % 194.21% -140.79% 132.29% -9.86% 0.00% - - Horiz. % 80.46% -85.40% 209.38% 90.14% 100.00% - -
NP to SH 2,651 -2,814 6,899 2,970 3,295 - - - YoY % 194.21% -140.79% 132.29% -9.86% 0.00% - - Horiz. % 80.46% -85.40% 209.38% 90.14% 100.00% - -
Tax Rate 31.96 % - % 30.89 % 33.84 % 31.81 % - % - % - YoY % 0.00% 0.00% -8.72% 6.38% 0.00% - - Horiz. % 100.47% 0.00% 97.11% 106.38% 100.00% - -
Total Cost 38,157 38,275 48,175 34,900 30,315 - - - YoY % -0.31% -20.55% 38.04% 15.12% 0.00% - - Horiz. % 125.87% 126.26% 158.91% 115.12% 100.00% - -
Net Worth 218,179 208,262 281,803 82,961 40,868 - - - YoY % 4.76% -26.10% 239.68% 103.00% 0.00% - - Horiz. % 533.86% 509.59% 689.54% 203.00% 100.00% - -
Dividend 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 - CAGR
Div - - - - - - - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - - Horiz. % - - - - - - -
Equity 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 - CAGR
Net Worth 218,179 208,262 281,803 82,961 40,868 - - - YoY % 4.76% -26.10% 239.68% 103.00% 0.00% - - Horiz. % 533.86% 509.59% 689.54% 203.00% 100.00% - -
NOSH 495,862 495,862 433,544 319,081 255,426 - - - YoY % 0.00% 14.37% 35.87% 24.92% 0.00% - - Horiz. % 194.13% 194.13% 169.73% 124.92% 100.00% - -
Ratio Analysis 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 - CAGR
NP Margin 6.50 % -7.94 % 12.53 % 7.84 % 9.80 % - % - % - YoY % 181.86% -163.37% 59.82% -20.00% 0.00% - - Horiz. % 66.33% -81.02% 127.86% 80.00% 100.00% - -
ROE 1.22 % -1.35 % 2.45 % 3.58 % 8.06 % - % - % - YoY % 190.37% -155.10% -31.56% -55.58% 0.00% - - Horiz. % 15.14% -16.75% 30.40% 44.42% 100.00% - -
Per Share 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 - CAGR
RPS 8.23 7.15 12.70 11.87 13.16 - - - YoY % 15.10% -43.70% 6.99% -9.80% 0.00% - - Horiz. % 62.54% 54.33% 96.50% 90.20% 100.00% - -
EPS 0.53 -0.57 1.60 0.93 1.29 - - - YoY % 192.98% -135.62% 72.04% -27.91% 0.00% - - Horiz. % 41.09% -44.19% 124.03% 72.09% 100.00% - -
DPS 0.00 0.00 0.00 0.00 0.00 - - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - - Horiz. % - - - - - - -
NAPS 0.4400 0.4200 0.6500 0.2600 0.1600 - - - YoY % 4.76% -35.38% 150.00% 62.50% 0.00% - - Horiz. % 275.00% 262.50% 406.25% 162.50% 100.00% - -
Adjusted Per Share Value based on latest NOSH - 495,862 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 - CAGR
RPS 8.23 7.15 11.11 7.64 6.78 - - - YoY % 15.10% -35.64% 45.42% 12.68% 0.00% - - Horiz. % 121.39% 105.46% 163.86% 112.68% 100.00% - -
EPS 0.53 -0.57 1.39 0.60 0.66 - - - YoY % 192.98% -141.01% 131.67% -9.09% 0.00% - - Horiz. % 80.30% -86.36% 210.61% 90.91% 100.00% - -
DPS 0.00 0.00 0.00 0.00 0.00 - - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - - Horiz. % - - - - - - -
NAPS 0.4400 0.4200 0.5683 0.1673 0.0824 - - - YoY % 4.76% -26.10% 239.69% 103.03% 0.00% - - Horiz. % 533.98% 509.71% 689.68% 203.03% 100.00% - -
Price Multiplier on Financial Quarter End Date 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 - CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 - - - -
Price 0.5000 1.1600 0.7350 0.9250 0.0000 0.0000 - -
P/RPS 6.08 16.22 5.79 7.79 0.00 0.00 - - YoY % -62.52% 180.14% -25.67% 0.00% 0.00% - - Horiz. % 78.05% 208.22% 74.33% 100.00% - - -
P/EPS 93.52 -204.41 46.19 99.38 0.00 0.00 - - YoY % 145.75% -542.54% -53.52% 0.00% 0.00% - - Horiz. % 94.10% -205.69% 46.48% 100.00% - - -
EY 1.07 -0.49 2.17 1.01 0.00 0.00 - - YoY % 318.37% -122.58% 114.85% 0.00% 0.00% - - Horiz. % 105.94% -48.51% 214.85% 100.00% - - -
DY 0.00 0.00 0.00 0.00 0.00 0.00 - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - - Horiz. % - - - - - - -
P/NAPS 1.14 2.76 1.13 3.56 0.00 0.00 - - YoY % -58.70% 144.25% -68.26% 0.00% 0.00% - - Horiz. % 32.02% 77.53% 31.74% 100.00% - - -
Price Multiplier on Announcement Date 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 - CAGR
Date 13/08/20 15/08/19 15/08/18 16/08/17 - - - -
Price 0.5250 0.9400 0.9350 1.0300 0.0000 0.0000 - -
P/RPS 6.38 13.14 7.36 8.68 0.00 0.00 - - YoY % -51.45% 78.53% -15.21% 0.00% 0.00% - - Horiz. % 73.50% 151.38% 84.79% 100.00% - - -
P/EPS 98.20 -165.64 58.76 110.66 0.00 0.00 - - YoY % 159.29% -381.89% -46.90% 0.00% 0.00% - - Horiz. % 88.74% -149.68% 53.10% 100.00% - - -
EY 1.02 -0.60 1.70 0.90 0.00 0.00 - - YoY % 270.00% -135.29% 88.89% 0.00% 0.00% - - Horiz. % 113.33% -66.67% 188.89% 100.00% - - -
DY 0.00 0.00 0.00 0.00 0.00 0.00 - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - - Horiz. % - - - - - - -
P/NAPS 1.19 2.24 1.44 3.96 0.00 0.00 - - YoY % -46.87% 55.56% -63.64% 0.00% 0.00% - - Horiz. % 30.05% 56.57% 36.36% 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 2_2020.pdf 
