[HSSEB] YoY Quarter Result on 2018-12-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 - - CAGR
Revenue 40,447 46,795 41,127 36,680 - - - - YoY % -13.57% 13.78% 12.12% 0.00% - - - Horiz. % 110.27% 127.58% 112.12% 100.00% - - -
PBT 3,680 -118,876 9,046 9,628 - - - - YoY % 103.10% -1,414.13% -6.04% 0.00% - - - Horiz. % 38.22% -1,234.69% 93.96% 100.00% - - -
Tax -987 -653 -3,015 -2,500 - - - - YoY % -51.15% 78.34% -20.60% 0.00% - - - Horiz. % 39.48% 26.12% 120.60% 100.00% - - -
NP 2,693 -119,529 6,031 7,128 - - - - YoY % 102.25% -2,081.91% -15.39% 0.00% - - - Horiz. % 37.78% -1,676.89% 84.61% 100.00% - - -
NP to SH 2,693 -119,529 6,031 7,128 - - - - YoY % 102.25% -2,081.91% -15.39% 0.00% - - - Horiz. % 37.78% -1,676.89% 84.61% 100.00% - - -
Tax Rate 26.82 % - % 33.33 % 25.97 % - % - % - % - YoY % 0.00% 0.00% 28.34% 0.00% - - - Horiz. % 103.27% 0.00% 128.34% 100.00% - - -
Total Cost 37,754 166,324 35,096 29,552 - - - - YoY % -77.30% 373.91% 18.76% 0.00% - - - Horiz. % 127.75% 562.82% 118.76% 100.00% - - -
Net Worth 213,220 199,932 89,342 67,645 - - - - YoY % 6.65% 123.78% 32.08% 0.00% - - - Horiz. % 315.20% 295.56% 132.08% 100.00% - - -
Dividend 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 - - CAGR
Div - - - - - - - - YoY % 0.00% 0.00% 0.00% 0.00% - - - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% - - - Horiz. % - - - - - - -
Equity 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 - - CAGR
Net Worth 213,220 199,932 89,342 67,645 - - - - YoY % 6.65% 123.78% 32.08% 0.00% - - - Horiz. % 315.20% 295.56% 132.08% 100.00% - - -
NOSH 495,862 464,959 319,081 281,855 - - - - YoY % 6.65% 45.72% 13.21% 0.00% - - - Horiz. % 175.93% 164.96% 113.21% 100.00% - - -
Ratio Analysis 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 - - CAGR
NP Margin 6.66 % -255.43 % 14.66 % 19.43 % - % - % - % - YoY % 102.61% -1,842.36% -24.55% 0.00% - - - Horiz. % 34.28% -1,314.62% 75.45% 100.00% - - -
ROE 1.26 % -59.78 % 6.75 % 10.54 % - % - % - % - YoY % 102.11% -985.63% -35.96% 0.00% - - - Horiz. % 11.95% -567.17% 64.04% 100.00% - - -
Per Share 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 - - CAGR
RPS 8.16 10.06 12.89 13.01 - - - - YoY % -18.89% -21.96% -0.92% 0.00% - - - Horiz. % 62.72% 77.33% 99.08% 100.00% - - -
EPS 0.54 -25.71 1.89 2.52 - - - - YoY % 102.10% -1,460.32% -25.00% 0.00% - - - Horiz. % 21.43% -1,020.24% 75.00% 100.00% - - -
DPS 0.00 0.00 0.00 0.00 - - - - YoY % 0.00% 0.00% 0.00% 0.00% - - - Horiz. % - - - - - - -
NAPS 0.4300 0.4300 0.2800 0.2400 0.1400 - - 32.36% YoY % 0.00% 53.57% 16.67% 71.43% - - - Horiz. % 307.14% 307.14% 200.00% 171.43% 100.00% - -
Adjusted Per Share Value based on latest NOSH - 495,862 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 - - CAGR
RPS 8.16 9.44 8.29 7.40 - - - - YoY % -13.56% 13.87% 12.03% 0.00% - - - Horiz. % 110.27% 127.57% 112.03% 100.00% - - -
EPS 0.54 -24.11 1.22 1.44 - - - - YoY % 102.24% -2,076.23% -15.28% 0.00% - - - Horiz. % 37.50% -1,674.31% 84.72% 100.00% - - -
DPS 0.00 0.00 0.00 0.00 - - - - YoY % 0.00% 0.00% 0.00% 0.00% - - - Horiz. % - - - - - - -
NAPS 0.4300 0.4032 0.1802 0.1364 0.1400 - - 32.36% YoY % 6.65% 123.75% 32.11% -2.57% - - - Horiz. % 307.14% 288.00% 128.71% 97.43% 100.00% - -
Price Multiplier on Financial Quarter End Date 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 - - CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 - - - -
Price 0.8450 0.8600 1.4800 0.3950 0.0000 - - -
P/RPS 10.36 8.55 11.48 3.04 0.00 - - - YoY % 21.17% -25.52% 277.63% 0.00% - - - Horiz. % 340.79% 281.25% 377.63% 100.00% - - -
P/EPS 155.59 -3.35 78.30 15.62 0.00 - - - YoY % 4,744.48% -104.28% 401.28% 0.00% - - - Horiz. % 996.09% -21.45% 501.28% 100.00% - - -
EY 0.64 -29.89 1.28 6.40 0.00 - - - YoY % 102.14% -2,435.16% -80.00% 0.00% - - - Horiz. % 10.00% -467.03% 20.00% 100.00% - - -
DY 0.00 0.00 0.00 0.00 0.00 - - - YoY % 0.00% 0.00% 0.00% 0.00% - - - Horiz. % - - - - - - -
P/NAPS 1.97 2.00 5.29 1.65 0.00 - - - YoY % -1.50% -62.19% 220.61% 0.00% - - - Horiz. % 119.39% 121.21% 320.61% 100.00% - - -
Price Multiplier on Announcement Date 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 - - CAGR
Date 25/02/20 21/02/19 13/02/18 15/02/17 - - - -
Price 0.7700 1.0000 1.5900 0.5100 0.0000 - - -
P/RPS 9.44 9.94 12.34 3.92 0.00 - - - YoY % -5.03% -19.45% 214.80% 0.00% - - - Horiz. % 240.82% 253.57% 314.80% 100.00% - - -
P/EPS 141.78 -3.89 84.12 20.17 0.00 - - - YoY % 3,744.73% -104.62% 317.06% 0.00% - - - Horiz. % 702.93% -19.29% 417.06% 100.00% - - -
EY 0.71 -25.71 1.19 4.96 0.00 - - - YoY % 102.76% -2,260.50% -76.01% 0.00% - - - Horiz. % 14.31% -518.35% 23.99% 100.00% - - -
DY 0.00 0.00 0.00 0.00 0.00 - - - YoY % 0.00% 0.00% 0.00% 0.00% - - - Horiz. % - - - - - - -
P/NAPS 1.79 2.33 5.68 2.13 0.00 - - - YoY % -23.18% -58.98% 166.67% 0.00% - - - Horiz. % 84.04% 109.39% 266.67% 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 4_ 2018.pdf 
