Highlights

[HBGLOB] YoY Quarter Result on 2018-09-30 [#3]

Stock [HBGLOB]: HB GLOBAL LTD
Announcement Date 06-Dec-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 30-Sep-2018  [#3]
Profit Trend QoQ -     -75.57%    YoY -     -40.00%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 24,959 25,309 26,048 61,151 42,065 26,408 57,906 -13.08%
  YoY % -1.38% -2.84% -57.40% 45.37% 59.29% -54.40% -
  Horiz. % 43.10% 43.71% 44.98% 105.60% 72.64% 45.60% 100.00%
PBT 309 515 734 -26,577 -7,576 -20,053 -11,434 -
  YoY % -40.00% -29.84% 102.76% -250.81% 62.22% -75.38% -
  Horiz. % -2.70% -4.50% -6.42% 232.44% 66.26% 175.38% 100.00%
Tax 0 0 0 0 0 351 0 -
  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% -
NP 309 515 734 -26,577 -7,576 -19,702 -11,434 -
  YoY % -40.00% -29.84% 102.76% -250.81% 61.55% -72.31% -
  Horiz. % -2.70% -4.50% -6.42% 232.44% 66.26% 172.31% 100.00%
NP to SH 309 515 734 -25,886 -7,379 -18,305 -11,434 -
  YoY % -40.00% -29.84% 102.84% -250.81% 59.69% -60.09% -
  Horiz. % -2.70% -4.50% -6.42% 226.39% 64.54% 160.09% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 24,650 24,794 25,314 87,728 49,641 46,110 69,340 -15.83%
  YoY % -0.58% -2.05% -71.14% 76.72% 7.66% -33.50% -
  Horiz. % 35.55% 35.76% 36.51% 126.52% 71.59% 66.50% 100.00%
Net Worth 187,200 182,519 173,160 421,199 421,199 407,160 430,560 -12.96%
  YoY % 2.56% 5.41% -58.89% 0.00% 3.45% -5.43% -
  Horiz. % 43.48% 42.39% 40.22% 97.83% 97.83% 94.57% 100.00%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 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
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 187,200 182,519 173,160 421,199 421,199 407,160 430,560 -12.96%
  YoY % 2.56% 5.41% -58.89% 0.00% 3.45% -5.43% -
  Horiz. % 43.48% 42.39% 40.22% 97.83% 97.83% 94.57% 100.00%
NOSH 468,000 468,000 468,000 468,000 468,000 468,000 468,000 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 1.24 % 2.03 % 2.82 % -43.46 % -18.01 % -74.61 % -19.75 % -
  YoY % -38.92% -28.01% 106.49% -141.31% 75.86% -277.77% -
  Horiz. % -6.28% -10.28% -14.28% 220.05% 91.19% 377.77% 100.00%
ROE 0.17 % 0.28 % 0.42 % -6.15 % -1.75 % -4.50 % -2.66 % -
  YoY % -39.29% -33.33% 106.83% -251.43% 61.11% -69.17% -
  Horiz. % -6.39% -10.53% -15.79% 231.20% 65.79% 169.17% 100.00%
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 5.33 5.41 5.57 13.07 8.99 5.64 12.37 -13.09%
  YoY % -1.48% -2.87% -57.38% 45.38% 59.40% -54.41% -
  Horiz. % 43.09% 43.73% 45.03% 105.66% 72.68% 45.59% 100.00%
EPS 0.07 0.11 0.16 -5.53 -1.58 -3.91 -2.44 -
  YoY % -36.36% -31.25% 102.89% -250.00% 59.59% -60.25% -
  Horiz. % -2.87% -4.51% -6.56% 226.64% 64.75% 160.25% 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 0.4000 0.3900 0.3700 0.9000 0.9000 0.8700 0.9200 -12.96%
  YoY % 2.56% 5.41% -58.89% 0.00% 3.45% -5.43% -
  Horiz. % 43.48% 42.39% 40.22% 97.83% 97.83% 94.57% 100.00%
Adjusted Per Share Value based on latest NOSH - 468,000
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 5.33 5.41 5.57 13.07 8.99 5.64 12.37 -13.09%
  YoY % -1.48% -2.87% -57.38% 45.38% 59.40% -54.41% -
  Horiz. % 43.09% 43.73% 45.03% 105.66% 72.68% 45.59% 100.00%
EPS 0.07 0.11 0.16 -5.53 -1.58 -3.91 -2.44 -
  YoY % -36.36% -31.25% 102.89% -250.00% 59.59% -60.25% -
  Horiz. % -2.87% -4.51% -6.56% 226.64% 64.75% 160.25% 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 0.4000 0.3900 0.3700 0.9000 0.9000 0.8700 0.9200 -12.96%
  YoY % 2.56% 5.41% -58.89% 0.00% 3.45% -5.43% -
  Horiz. % 43.48% 42.39% 40.22% 97.83% 97.83% 94.57% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.0750 0.1050 0.0550 0.0700 0.0700 0.1600 0.3800 -
P/RPS 1.41 1.94 0.99 0.54 0.78 2.84 3.07 -12.16%
  YoY % -27.32% 95.96% 83.33% -30.77% -72.54% -7.49% -
  Horiz. % 45.93% 63.19% 32.25% 17.59% 25.41% 92.51% 100.00%
P/EPS 113.59 95.42 35.07 -1.27 -4.44 -4.09 -15.55 -
  YoY % 19.04% 172.08% 2,861.42% 71.40% -8.56% 73.70% -
  Horiz. % -730.48% -613.63% -225.53% 8.17% 28.55% 26.30% 100.00%
EY 0.88 1.05 2.85 -79.02 -22.52 -24.45 -6.43 -
  YoY % -16.19% -63.16% 103.61% -250.89% 7.89% -280.25% -
  Horiz. % -13.69% -16.33% -44.32% 1,228.93% 350.23% 380.25% 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 0.19 0.27 0.15 0.08 0.08 0.18 0.41 -12.03%
  YoY % -29.63% 80.00% 87.50% 0.00% -55.56% -56.10% -
  Horiz. % 46.34% 65.85% 36.59% 19.51% 19.51% 43.90% 100.00%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 06/12/18 30/11/17 30/11/16 23/11/15 28/11/14 29/11/13 30/11/12 -
Price 0.0700 0.1050 0.0350 0.0700 0.0850 0.1650 0.3100 -
P/RPS 1.31 1.94 0.63 0.54 0.95 2.92 2.51 -10.27%
  YoY % -32.47% 207.94% 16.67% -43.16% -67.47% 16.33% -
  Horiz. % 52.19% 77.29% 25.10% 21.51% 37.85% 116.33% 100.00%
P/EPS 106.02 95.42 22.32 -1.27 -5.39 -4.22 -12.69 -
  YoY % 11.11% 327.51% 1,857.48% 76.44% -27.73% 66.75% -
  Horiz. % -835.46% -751.93% -175.89% 10.01% 42.47% 33.25% 100.00%
EY 0.94 1.05 4.48 -79.02 -18.55 -23.70 -7.88 -
  YoY % -10.48% -76.56% 105.67% -325.98% 21.73% -200.76% -
  Horiz. % -11.93% -13.32% -56.85% 1,002.79% 235.41% 300.76% 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 0.18 0.27 0.09 0.08 0.09 0.19 0.34 -10.05%
  YoY % -33.33% 200.00% 12.50% -11.11% -52.63% -44.12% -
  Horiz. % 52.94% 79.41% 26.47% 23.53% 26.47% 55.88% 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.
 


 

164  114  361  1563 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HUBLINE 0.040.00 
 ARMADA 0.1550.00 
 PRESBHD 0.295-0.01 
 SUMATEC 0.02+0.005 
 HSI-C3X 0.455-0.01 
 HSI-H4O 0.4050.00 
 SAPNRG 0.34-0.005 
 HSI-C3T 0.105-0.005 
 VELESTO 0.205-0.005 
 A50CHIN-C28 0.1350.00 
Partners & Brokers