Highlights

[HBGLOB] YoY Quarter Result on 2014-06-30 [#2]

Stock [HBGLOB]: HB GLOBAL LTD
Announcement Date 29-Aug-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 30-Jun-2014  [#2]
Profit Trend QoQ -     -636.60%    YoY -     35.52%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 17,857 19,575 30,953 43,628 30,234 56,695 102,719 -25.27%
  YoY % -8.78% -36.76% -29.05% 44.30% -46.67% -44.81% -
  Horiz. % 17.38% 19.06% 30.13% 42.47% 29.43% 55.19% 100.00%
PBT 2,001 -5,119 -11,752 -8,145 -9,080 9,392 41,463 -39.63%
  YoY % 139.09% 56.44% -44.28% 10.30% -196.68% -77.35% -
  Horiz. % 4.83% -12.35% -28.34% -19.64% -21.90% 22.65% 100.00%
Tax 0 0 0 0 -3,280 -2,715 -10,539 -
  YoY % 0.00% 0.00% 0.00% 0.00% -20.81% 74.24% -
  Horiz. % -0.00% -0.00% -0.00% -0.00% 31.12% 25.76% 100.00%
NP 2,001 -5,119 -11,752 -8,145 -12,360 6,677 30,924 -36.61%
  YoY % 139.09% 56.44% -44.28% 34.10% -285.11% -78.41% -
  Horiz. % 6.47% -16.55% -38.00% -26.34% -39.97% 21.59% 100.00%
NP to SH 2,001 -5,119 -11,500 -7,970 -12,360 6,677 30,924 -36.61%
  YoY % 139.09% 55.49% -44.29% 35.52% -285.11% -78.41% -
  Horiz. % 6.47% -16.55% -37.19% -25.77% -39.97% 21.59% 100.00%
Tax Rate - % - % - % - % - % 28.91 % 25.42 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 13.73% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 113.73% 100.00%
Total Cost 15,856 24,694 42,705 51,773 42,594 50,018 71,795 -22.24%
  YoY % -35.79% -42.18% -17.51% 21.55% -14.84% -30.33% -
  Horiz. % 22.09% 34.40% 59.48% 72.11% 59.33% 69.67% 100.00%
Net Worth 182,519 173,160 393,119 369,720 425,880 458,640 355,555 -10.51%
  YoY % 5.41% -55.95% 6.33% -13.19% -7.14% 28.99% -
  Horiz. % 51.33% 48.70% 110.56% 103.98% 119.78% 128.99% 100.00%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div - - - - - 17,783 - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
Div Payout % - % - % - % - % - % 266.35 % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 182,519 173,160 393,119 369,720 425,880 458,640 355,555 -10.51%
  YoY % 5.41% -55.95% 6.33% -13.19% -7.14% 28.99% -
  Horiz. % 51.33% 48.70% 110.56% 103.98% 119.78% 128.99% 100.00%
NOSH 468,000 468,000 468,000 468,000 468,000 468,000 467,836 0.01%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.03% -
  Horiz. % 100.03% 100.03% 100.03% 100.03% 100.03% 100.03% 100.00%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 11.21 % -26.15 % -37.97 % -18.67 % -40.88 % 11.78 % 30.11 % -15.17%
  YoY % 142.87% 31.13% -103.37% 54.33% -447.03% -60.88% -
  Horiz. % 37.23% -86.85% -126.10% -62.01% -135.77% 39.12% 100.00%
ROE 1.10 % -2.96 % -2.93 % -2.16 % -2.90 % 1.46 % 8.70 % -29.13%
  YoY % 137.16% -1.02% -35.65% 25.52% -298.63% -83.22% -
  Horiz. % 12.64% -34.02% -33.68% -24.83% -33.33% 16.78% 100.00%
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 3.82 4.18 6.61 9.32 6.46 12.11 21.96 -25.27%
  YoY % -8.61% -36.76% -29.08% 44.27% -46.66% -44.85% -
  Horiz. % 17.40% 19.03% 30.10% 42.44% 29.42% 55.15% 100.00%
EPS 0.43 -1.09 -2.51 -1.74 -0.03 1.43 6.61 -36.56%
  YoY % 139.45% 56.57% -44.25% -5,700.00% -102.10% -78.37% -
  Horiz. % 6.51% -16.49% -37.97% -26.32% -0.45% 21.63% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 3.80 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 0.3900 0.3700 0.8400 0.7900 0.9100 0.9800 0.7600 -10.51%
  YoY % 5.41% -55.95% 6.33% -13.19% -7.14% 28.95% -
  Horiz. % 51.32% 48.68% 110.53% 103.95% 119.74% 128.95% 100.00%
Adjusted Per Share Value based on latest NOSH - 468,000
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 3.82 4.18 6.61 9.32 6.46 12.11 21.95 -25.26%
  YoY % -8.61% -36.76% -29.08% 44.27% -46.66% -44.83% -
  Horiz. % 17.40% 19.04% 30.11% 42.46% 29.43% 55.17% 100.00%
EPS 0.43 -1.09 -2.51 -1.74 -0.03 1.43 6.61 -36.56%
  YoY % 139.45% 56.57% -44.25% -5,700.00% -102.10% -78.37% -
  Horiz. % 6.51% -16.49% -37.97% -26.32% -0.45% 21.63% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 3.80 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 0.3900 0.3700 0.8400 0.7900 0.9100 0.9800 0.7597 -10.51%
  YoY % 5.41% -55.95% 6.33% -13.19% -7.14% 29.00% -
  Horiz. % 51.34% 48.70% 110.57% 103.99% 119.78% 129.00% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 0.0550 0.0400 0.0500 0.0900 0.1450 0.5600 0.6200 -
P/RPS 1.44 0.96 0.76 0.97 2.24 4.62 2.82 -10.59%
  YoY % 50.00% 26.32% -21.65% -56.70% -51.52% 63.83% -
  Horiz. % 51.06% 34.04% 26.95% 34.40% 79.43% 163.83% 100.00%
P/EPS 12.86 -3.66 -2.03 -5.28 -5.49 39.25 9.38 5.39%
  YoY % 451.37% -80.30% 61.55% 3.83% -113.99% 318.44% -
  Horiz. % 137.10% -39.02% -21.64% -56.29% -58.53% 418.44% 100.00%
EY 7.77 -27.35 -49.15 -18.92 -18.21 2.55 10.66 -5.13%
  YoY % 128.41% 44.35% -159.78% -3.90% -814.12% -76.08% -
  Horiz. % 72.89% -256.57% -461.07% -177.49% -170.83% 23.92% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 6.79 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.14 0.11 0.06 0.11 0.16 0.57 0.82 -25.50%
  YoY % 27.27% 83.33% -45.45% -31.25% -71.93% -30.49% -
  Horiz. % 17.07% 13.41% 7.32% 13.41% 19.51% 69.51% 100.00%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/08/17 30/08/16 28/08/15 29/08/14 30/08/13 30/08/12 26/08/11 -
Price 0.0900 0.0450 0.0800 0.0950 0.1400 0.5500 0.5200 -
P/RPS 2.36 1.08 1.21 1.02 2.17 4.54 2.37 -0.07%
  YoY % 118.52% -10.74% 18.63% -53.00% -52.20% 91.56% -
  Horiz. % 99.58% 45.57% 51.05% 43.04% 91.56% 191.56% 100.00%
P/EPS 21.05 -4.11 -3.26 -5.58 -5.30 38.55 7.87 17.80%
  YoY % 612.17% -26.07% 41.58% -5.28% -113.75% 389.83% -
  Horiz. % 267.47% -52.22% -41.42% -70.90% -67.34% 489.83% 100.00%
EY 4.75 -24.31 -30.72 -17.93 -18.86 2.59 12.71 -15.12%
  YoY % 119.54% 20.87% -71.33% 4.93% -828.19% -79.62% -
  Horiz. % 37.37% -191.27% -241.70% -141.07% -148.39% 20.38% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 6.91 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.23 0.12 0.10 0.12 0.15 0.56 0.68 -16.52%
  YoY % 91.67% 20.00% -16.67% -20.00% -73.21% -17.65% -
  Horiz. % 33.82% 17.65% 14.71% 17.65% 22.06% 82.35% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

546  656  538  392 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 YONGTAI 0.365+0.07 
 MTRONIC 0.135+0.015 
 HWGB 0.88+0.035 
 SAPNRG 0.125+0.005 
 AT 0.195+0.01 
 MTRONIC-WA 0.09+0.015 
 KNM 0.23+0.02 
 PHB 0.030.00 
 INIX 0.33+0.065 
 EAH 0.03-0.005 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS