Highlights

[HBGLOB] YoY Quarter Result on 2014-09-30 [#3]

Stock [HBGLOB]: HB GLOBAL LTD
Announcement Date 28-Nov-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 30-Sep-2014  [#3]
Profit Trend QoQ -     7.42%    YoY -     59.69%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 25,309 26,048 61,151 42,065 26,408 57,906 110,524 -21.77%
  YoY % -2.84% -57.40% 45.37% 59.29% -54.40% -47.61% -
  Horiz. % 22.90% 23.57% 55.33% 38.06% 23.89% 52.39% 100.00%
PBT 515 734 -26,577 -7,576 -20,053 -11,434 37,902 -51.12%
  YoY % -29.84% 102.76% -250.81% 62.22% -75.38% -130.17% -
  Horiz. % 1.36% 1.94% -70.12% -19.99% -52.91% -30.17% 100.00%
Tax 0 0 0 0 351 0 -8,777 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -0.00% -0.00% -0.00% -0.00% -4.00% -0.00% 100.00%
NP 515 734 -26,577 -7,576 -19,702 -11,434 29,125 -48.93%
  YoY % -29.84% 102.76% -250.81% 61.55% -72.31% -139.26% -
  Horiz. % 1.77% 2.52% -91.25% -26.01% -67.65% -39.26% 100.00%
NP to SH 515 734 -25,886 -7,379 -18,305 -11,434 29,125 -48.93%
  YoY % -29.84% 102.84% -250.81% 59.69% -60.09% -139.26% -
  Horiz. % 1.77% 2.52% -88.88% -25.34% -62.85% -39.26% 100.00%
Tax Rate - % - % - % - % - % - % 23.16 % -
  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 24,794 25,314 87,728 49,641 46,110 69,340 81,399 -17.96%
  YoY % -2.05% -71.14% 76.72% 7.66% -33.50% -14.81% -
  Horiz. % 30.46% 31.10% 107.78% 60.98% 56.65% 85.19% 100.00%
Net Worth 182,519 173,160 421,199 421,199 407,160 430,560 398,010 -12.17%
  YoY % 5.41% -58.89% 0.00% 3.45% -5.43% 8.18% -
  Horiz. % 45.86% 43.51% 105.83% 105.83% 102.30% 108.18% 100.00%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 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
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 182,519 173,160 421,199 421,199 407,160 430,560 398,010 -12.17%
  YoY % 5.41% -58.89% 0.00% 3.45% -5.43% 8.18% -
  Horiz. % 45.86% 43.51% 105.83% 105.83% 102.30% 108.18% 100.00%
NOSH 468,000 468,000 468,000 468,000 468,000 468,000 468,247 -0.01%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -0.05% -
  Horiz. % 99.95% 99.95% 99.95% 99.95% 99.95% 99.95% 100.00%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 2.03 % 2.82 % -43.46 % -18.01 % -74.61 % -19.75 % 26.35 % -34.74%
  YoY % -28.01% 106.49% -141.31% 75.86% -277.77% -174.95% -
  Horiz. % 7.70% 10.70% -164.93% -68.35% -283.15% -74.95% 100.00%
ROE 0.28 % 0.42 % -6.15 % -1.75 % -4.50 % -2.66 % 7.32 % -41.92%
  YoY % -33.33% 106.83% -251.43% 61.11% -69.17% -136.34% -
  Horiz. % 3.83% 5.74% -84.02% -23.91% -61.48% -36.34% 100.00%
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 5.41 5.57 13.07 8.99 5.64 12.37 23.60 -21.75%
  YoY % -2.87% -57.38% 45.38% 59.40% -54.41% -47.58% -
  Horiz. % 22.92% 23.60% 55.38% 38.09% 23.90% 52.42% 100.00%
EPS 0.11 0.16 -5.53 -1.58 -3.91 -2.44 6.22 -48.93%
  YoY % -31.25% 102.89% -250.00% 59.59% -60.25% -139.23% -
  Horiz. % 1.77% 2.57% -88.91% -25.40% -62.86% -39.23% 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 0.3900 0.3700 0.9000 0.9000 0.8700 0.9200 0.8500 -12.17%
  YoY % 5.41% -58.89% 0.00% 3.45% -5.43% 8.24% -
  Horiz. % 45.88% 43.53% 105.88% 105.88% 102.35% 108.24% 100.00%
Adjusted Per Share Value based on latest NOSH - 468,000
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 5.41 5.57 13.07 8.99 5.64 12.37 23.62 -21.76%
  YoY % -2.87% -57.38% 45.38% 59.40% -54.41% -47.63% -
  Horiz. % 22.90% 23.58% 55.33% 38.06% 23.88% 52.37% 100.00%
EPS 0.11 0.16 -5.53 -1.58 -3.91 -2.44 6.22 -48.93%
  YoY % -31.25% 102.89% -250.00% 59.59% -60.25% -139.23% -
  Horiz. % 1.77% 2.57% -88.91% -25.40% -62.86% -39.23% 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 0.3900 0.3700 0.9000 0.9000 0.8700 0.9200 0.8504 -12.17%
  YoY % 5.41% -58.89% 0.00% 3.45% -5.43% 8.18% -
  Horiz. % 45.86% 43.51% 105.83% 105.83% 102.30% 108.18% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 0.1050 0.0550 0.0700 0.0700 0.1600 0.3800 0.5000 -
P/RPS 1.94 0.99 0.54 0.78 2.84 3.07 2.12 -1.47%
  YoY % 95.96% 83.33% -30.77% -72.54% -7.49% 44.81% -
  Horiz. % 91.51% 46.70% 25.47% 36.79% 133.96% 144.81% 100.00%
P/EPS 95.42 35.07 -1.27 -4.44 -4.09 -15.55 8.04 50.97%
  YoY % 172.08% 2,861.42% 71.40% -8.56% 73.70% -293.41% -
  Horiz. % 1,186.82% 436.19% -15.80% -55.22% -50.87% -193.41% 100.00%
EY 1.05 2.85 -79.02 -22.52 -24.45 -6.43 12.44 -33.74%
  YoY % -63.16% 103.61% -250.89% 7.89% -280.25% -151.69% -
  Horiz. % 8.44% 22.91% -635.21% -181.03% -196.54% -51.69% 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 0.27 0.15 0.08 0.08 0.18 0.41 0.59 -12.20%
  YoY % 80.00% 87.50% 0.00% -55.56% -56.10% -30.51% -
  Horiz. % 45.76% 25.42% 13.56% 13.56% 30.51% 69.49% 100.00%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 30/11/17 30/11/16 23/11/15 28/11/14 29/11/13 30/11/12 30/11/11 -
Price 0.1050 0.0350 0.0700 0.0850 0.1650 0.3100 0.6100 -
P/RPS 1.94 0.63 0.54 0.95 2.92 2.51 2.58 -4.64%
  YoY % 207.94% 16.67% -43.16% -67.47% 16.33% -2.71% -
  Horiz. % 75.19% 24.42% 20.93% 36.82% 113.18% 97.29% 100.00%
P/EPS 95.42 22.32 -1.27 -5.39 -4.22 -12.69 9.81 46.05%
  YoY % 327.51% 1,857.48% 76.44% -27.73% 66.75% -229.36% -
  Horiz. % 972.68% 227.52% -12.95% -54.94% -43.02% -129.36% 100.00%
EY 1.05 4.48 -79.02 -18.55 -23.70 -7.88 10.20 -31.52%
  YoY % -76.56% 105.67% -325.98% 21.73% -200.76% -177.25% -
  Horiz. % 10.29% 43.92% -774.71% -181.86% -232.35% -77.25% 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 0.27 0.09 0.08 0.09 0.19 0.34 0.72 -15.07%
  YoY % 200.00% 12.50% -11.11% -52.63% -44.12% -52.78% -
  Horiz. % 37.50% 12.50% 11.11% 12.50% 26.39% 47.22% 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.
 


 

296  398  516  700 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.3450.00 
 MTRONIC-OR 0.0050.00 
 SAPNRG-WA 0.1450.00 
 MYEG 1.33-0.06 
 ARMADA 0.195+0.01 
 ORION 0.21-0.005 
 HSI-C5D 0.245-0.015 
 DAYANG 1.35+0.02 
 HSI-C5A 0.28-0.11 
 PUC 0.0950.00 
Partners & Brokers