[HSSEB] YoY Quarter Result on 2018-03-31 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 - - CAGR
Revenue 42,025 36,502 34,011 29,261 - - - - YoY % 15.13% 7.32% 16.23% 0.00% - - - Horiz. % 143.62% 124.75% 116.23% 100.00% - - -
PBT 3,661 1,194 2,134 4,527 - - - - YoY % 206.62% -44.05% -52.86% 0.00% - - - Horiz. % 80.87% 26.38% 47.14% 100.00% - - -
Tax -1,381 -855 -1,253 -1,368 - - - - YoY % -61.52% 31.76% 8.41% 0.00% - - - Horiz. % 100.95% 62.50% 91.59% 100.00% - - -
NP 2,280 339 881 3,159 - - - - YoY % 572.57% -61.52% -72.11% 0.00% - - - Horiz. % 72.17% 10.73% 27.89% 100.00% - - -
NP to SH 2,280 339 881 3,159 - - - - YoY % 572.57% -61.52% -72.11% 0.00% - - - Horiz. % 72.17% 10.73% 27.89% 100.00% - - -
Tax Rate 37.72 % 71.61 % 58.72 % 30.22 % - % - % - % - YoY % -47.33% 21.95% 94.31% 0.00% - - - Horiz. % 124.82% 236.96% 194.31% 100.00% - - -
Total Cost 39,745 36,163 33,130 26,102 - - - - YoY % 9.91% 9.15% 26.93% 0.00% - - - Horiz. % 152.27% 138.54% 126.93% 100.00% - - -
Net Worth 218,179 213,220 237,142 79,770 - - - - YoY % 2.33% -10.09% 197.28% 0.00% - - - Horiz. % 273.51% 267.29% 297.28% 100.00% - - -
Dividend 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 - - 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 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 - - CAGR
Net Worth 218,179 213,220 237,142 79,770 - - - - YoY % 2.33% -10.09% 197.28% 0.00% - - - Horiz. % 273.51% 267.29% 297.28% 100.00% - - -
NOSH 495,862 495,862 370,535 319,081 - - - - YoY % 0.00% 33.82% 16.13% 0.00% - - - Horiz. % 155.40% 155.40% 116.13% 100.00% - - -
Ratio Analysis 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 - - CAGR
NP Margin 5.43 % 0.93 % 2.59 % 10.80 % - % - % - % - YoY % 483.87% -64.09% -76.02% 0.00% - - - Horiz. % 50.28% 8.61% 23.98% 100.00% - - -
ROE 1.05 % 0.16 % 0.37 % 3.96 % - % - % - % - YoY % 556.25% -56.76% -90.66% 0.00% - - - Horiz. % 26.52% 4.04% 9.34% 100.00% - - -
Per Share 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 - - CAGR
RPS 8.48 7.36 9.18 9.17 - - - - YoY % 15.22% -19.83% 0.11% 0.00% - - - Horiz. % 92.48% 80.26% 100.11% 100.00% - - -
EPS 0.46 0.07 0.24 0.99 - - - - YoY % 557.14% -70.83% -75.76% 0.00% - - - Horiz. % 46.46% 7.07% 24.24% 100.00% - - -
DPS 0.00 0.00 0.00 0.00 - - - - YoY % 0.00% 0.00% 0.00% 0.00% - - - Horiz. % - - - - - - -
NAPS 0.4400 0.4300 0.6400 0.2500 - - - - YoY % 2.33% -32.81% 156.00% 0.00% - - - Horiz. % 176.00% 172.00% 256.00% 100.00% - - -
Adjusted Per Share Value based on latest NOSH - 495,862 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 - - CAGR
RPS 8.48 7.36 6.86 5.90 - - - - YoY % 15.22% 7.29% 16.27% 0.00% - - - Horiz. % 143.73% 124.75% 116.27% 100.00% - - -
EPS 0.46 0.07 0.18 0.64 - - - - YoY % 557.14% -61.11% -71.88% 0.00% - - - Horiz. % 71.88% 10.94% 28.13% 100.00% - - -
DPS 0.00 0.00 0.00 0.00 - - - - YoY % 0.00% 0.00% 0.00% 0.00% - - - Horiz. % - - - - - - -
NAPS 0.4400 0.4300 0.4782 0.1609 - - - - YoY % 2.33% -10.08% 197.20% 0.00% - - - Horiz. % 273.46% 267.25% 297.20% 100.00% - - -
Price Multiplier on Financial Quarter End Date 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 - - CAGR
Date 31/03/20 29/03/19 30/03/18 31/03/17 - - - -
Price 0.3450 1.1900 1.4400 0.7300 0.0000 - - -
P/RPS 4.07 16.17 15.69 7.96 0.00 - - - YoY % -74.83% 3.06% 97.11% 0.00% - - - Horiz. % 51.13% 203.14% 197.11% 100.00% - - -
P/EPS 75.03 1,740.64 605.64 73.74 0.00 - - - YoY % -95.69% 187.41% 721.32% 0.00% - - - Horiz. % 101.75% 2,360.51% 821.32% 100.00% - - -
EY 1.33 0.06 0.17 1.36 0.00 - - - YoY % 2,116.67% -64.71% -87.50% 0.00% - - - Horiz. % 97.79% 4.41% 12.50% 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 0.78 2.77 2.25 2.92 0.00 - - - YoY % -71.84% 23.11% -22.95% 0.00% - - - Horiz. % 26.71% 94.86% 77.05% 100.00% - - -
Price Multiplier on Announcement Date 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 - - CAGR
Date - 15/05/19 15/05/18 26/05/17 - - - -
Price 0.5850 1.0800 1.0900 0.8950 0.0000 - - -
P/RPS 6.90 14.67 11.88 9.76 0.00 - - - YoY % -52.97% 23.48% 21.72% 0.00% - - - Horiz. % 70.70% 150.31% 121.72% 100.00% - - -
P/EPS 127.23 1,579.74 458.44 90.40 0.00 - - - YoY % -91.95% 244.59% 407.12% 0.00% - - - Horiz. % 140.74% 1,747.50% 507.12% 100.00% - - -
EY 0.79 0.06 0.22 1.11 0.00 - - - YoY % 1,216.67% -72.73% -80.18% 0.00% - - - Horiz. % 71.17% 5.41% 19.82% 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 1.33 2.51 1.70 3.58 0.00 - - - YoY % -47.01% 47.65% -52.51% 0.00% - - - Horiz. % 37.15% 70.11% 47.49% 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 1_ 2018.pdf 
