Highlights

[HBGLOB] YoY TTM 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 -     -1.42%    YoY -     1,665.94%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 115,271 91,811 123,959 139,431 175,892 211,004 324,752 -15.85%
  YoY % 25.55% -25.93% -11.10% -20.73% -16.64% -35.03% -
  Horiz. % 35.50% 28.27% 38.17% 42.93% 54.16% 64.97% 100.00%
PBT 14,297 -913 -210,519 -56,833 -24,148 -3,910 59,250 -21.09%
  YoY % 1,665.94% 99.57% -270.42% -135.35% -517.60% -106.60% -
  Horiz. % 24.13% -1.54% -355.31% -95.92% -40.76% -6.60% 100.00%
Tax 0 0 595 0 -281 -10,182 -20,533 -
  YoY % 0.00% 0.00% 0.00% 0.00% 97.24% 50.41% -
  Horiz. % -0.00% -0.00% -2.90% -0.00% 1.37% 49.59% 100.00%
NP 14,297 -913 -209,924 -56,833 -24,429 -14,092 38,717 -15.29%
  YoY % 1,665.94% 99.57% -269.37% -132.65% -73.35% -136.40% -
  Horiz. % 36.93% -2.36% -542.20% -146.79% -63.10% -36.40% 100.00%
NP to SH 14,297 -913 -209,924 -56,073 -22,612 -12,695 38,717 -15.29%
  YoY % 1,665.94% 99.57% -274.38% -147.98% -78.12% -132.79% -
  Horiz. % 36.93% -2.36% -542.20% -144.83% -58.40% -32.79% 100.00%
Tax Rate - % - % - % - % - % - % 34.65 % -
  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 100,974 92,724 333,883 196,264 200,321 225,096 286,035 -15.93%
  YoY % 8.90% -72.23% 70.12% -2.03% -11.01% -21.30% -
  Horiz. % 35.30% 32.42% 116.73% 68.62% 70.03% 78.70% 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 0 0 0 0 0 0 0 -
  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 12.40 % -0.99 % -169.35 % -40.76 % -13.89 % -6.68 % 11.92 % 0.66%
  YoY % 1,352.53% 99.42% -315.48% -193.45% -107.93% -156.04% -
  Horiz. % 104.03% -8.31% -1,420.72% -341.95% -116.53% -56.04% 100.00%
ROE 7.64 % -0.50 % -121.23 % -13.31 % -5.37 % -3.12 % 8.99 % -2.67%
  YoY % 1,628.00% 99.59% -810.82% -147.86% -72.12% -134.71% -
  Horiz. % 84.98% -5.56% -1,348.50% -148.05% -59.73% -34.71% 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 24.63 19.62 26.49 29.79 37.58 45.09 69.39 -15.85%
  YoY % 25.54% -25.93% -11.08% -20.73% -16.66% -35.02% -
  Horiz. % 35.50% 28.27% 38.18% 42.93% 54.16% 64.98% 100.00%
EPS 3.05 -0.20 -44.86 -11.98 -4.83 -2.71 8.27 -15.31%
  YoY % 1,625.00% 99.55% -274.46% -148.03% -78.23% -132.77% -
  Horiz. % 36.88% -2.42% -542.44% -144.86% -58.40% -32.77% 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 24.63 19.62 26.49 29.79 37.58 45.09 69.39 -15.85%
  YoY % 25.54% -25.93% -11.08% -20.73% -16.66% -35.02% -
  Horiz. % 35.50% 28.27% 38.18% 42.93% 54.16% 64.98% 100.00%
EPS 3.05 -0.20 -44.86 -11.98 -4.83 -2.71 8.27 -15.31%
  YoY % 1,625.00% 99.55% -274.46% -148.03% -78.23% -132.77% -
  Horiz. % 36.88% -2.42% -542.44% -144.86% -58.40% -32.77% 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 0.30 0.54 0.21 0.23 0.19 0.35 0.55 -9.60%
  YoY % -44.44% 157.14% -8.70% 21.05% -45.71% -36.36% -
  Horiz. % 54.55% 98.18% 38.18% 41.82% 34.55% 63.64% 100.00%
P/EPS 2.46 -53.82 -0.12 -0.58 -1.45 -5.90 4.59 -9.87%
  YoY % 104.57% -44,750.00% 79.31% 60.00% 75.42% -228.54% -
  Horiz. % 53.59% -1,172.55% -2.61% -12.64% -31.59% -128.54% 100.00%
EY 40.73 -1.86 -815.56 -171.16 -69.02 -16.95 21.77 11.00%
  YoY % 2,289.78% 99.77% -376.49% -147.99% -307.20% -177.86% -
  Horiz. % 187.09% -8.54% -3,746.26% -786.22% -317.04% -77.86% 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 0.28 0.54 0.13 0.23 0.23 0.37 0.45 -7.60%
  YoY % -48.15% 315.38% -43.48% 0.00% -37.84% -17.78% -
  Horiz. % 62.22% 120.00% 28.89% 51.11% 51.11% 82.22% 100.00%
P/EPS 2.29 -53.82 -0.08 -0.58 -1.76 -6.08 3.75 -7.89%
  YoY % 104.25% -67,175.00% 86.21% 67.05% 71.05% -262.13% -
  Horiz. % 61.07% -1,435.20% -2.13% -15.47% -46.93% -162.13% 100.00%
EY 43.64 -1.86 -1,281.59 -171.16 -56.84 -16.44 26.69 8.54%
  YoY % 2,446.24% 99.85% -648.77% -201.13% -245.74% -161.60% -
  Horiz. % 163.51% -6.97% -4,801.76% -641.29% -212.96% -61.60% 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.
 


 

353  351  537  671 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 BJCORP 0.2650.00 
 HIBISCS 1.10+0.04 
 MYEG 1.39+0.09 
 SAPNRG-WA 0.1450.00 
 DYNACIA 0.095-0.005 
 ORION 0.215+0.015 
 DAYANG 1.33-0.06 
 HSI-C5D 0.34-0.015 
 SAPNRG 0.345-0.005 
 HSI-C3V 0.05-0.015 
Partners & Brokers