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
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 93,378 115,271 91,811 123,959 139,431 175,892 211,004 -12.70%
  YoY % -18.99% 25.55% -25.93% -11.10% -20.73% -16.64% -
  Horiz. % 44.25% 54.63% 43.51% 58.75% 66.08% 83.36% 100.00%
PBT 15,645 14,297 -913 -210,519 -56,833 -24,148 -3,910 -
  YoY % 9.43% 1,665.94% 99.57% -270.42% -135.35% -517.60% -
  Horiz. % -400.13% -365.65% 23.35% 5,384.12% 1,453.53% 617.60% 100.00%
Tax 0 0 0 595 0 -281 -10,182 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 97.24% -
  Horiz. % -0.00% -0.00% -0.00% -5.84% -0.00% 2.76% 100.00%
NP 15,645 14,297 -913 -209,924 -56,833 -24,429 -14,092 -
  YoY % 9.43% 1,665.94% 99.57% -269.37% -132.65% -73.35% -
  Horiz. % -111.02% -101.45% 6.48% 1,489.67% 403.30% 173.35% 100.00%
NP to SH 15,645 14,297 -913 -209,924 -56,073 -22,612 -12,695 -
  YoY % 9.43% 1,665.94% 99.57% -274.38% -147.98% -78.12% -
  Horiz. % -123.24% -112.62% 7.19% 1,653.60% 441.69% 178.12% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 77,733 100,974 92,724 333,883 196,264 200,321 225,096 -16.23%
  YoY % -23.02% 8.90% -72.23% 70.12% -2.03% -11.01% -
  Horiz. % 34.53% 44.86% 41.19% 148.33% 87.19% 88.99% 100.00%
Net Worth 196,559 187,200 182,519 173,160 421,199 421,199 407,160 -11.42%
  YoY % 5.00% 2.56% 5.41% -58.89% 0.00% 3.45% -
  Horiz. % 48.28% 45.98% 44.83% 42.53% 103.45% 103.45% 100.00%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 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
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 196,559 187,200 182,519 173,160 421,199 421,199 407,160 -11.42%
  YoY % 5.00% 2.56% 5.41% -58.89% 0.00% 3.45% -
  Horiz. % 48.28% 45.98% 44.83% 42.53% 103.45% 103.45% 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
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 16.75 % 12.40 % -0.99 % -169.35 % -40.76 % -13.89 % -6.68 % -
  YoY % 35.08% 1,352.53% 99.42% -315.48% -193.45% -107.93% -
  Horiz. % -250.75% -185.63% 14.82% 2,535.18% 610.18% 207.93% 100.00%
ROE 7.96 % 7.64 % -0.50 % -121.23 % -13.31 % -5.37 % -3.12 % -
  YoY % 4.19% 1,628.00% 99.59% -810.82% -147.86% -72.12% -
  Horiz. % -255.13% -244.87% 16.03% 3,885.58% 426.60% 172.12% 100.00%
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 19.95 24.63 19.62 26.49 29.79 37.58 45.09 -12.70%
  YoY % -19.00% 25.54% -25.93% -11.08% -20.73% -16.66% -
  Horiz. % 44.24% 54.62% 43.51% 58.75% 66.07% 83.34% 100.00%
EPS 3.34 3.05 -0.20 -44.86 -11.98 -4.83 -2.71 -
  YoY % 9.51% 1,625.00% 99.55% -274.46% -148.03% -78.23% -
  Horiz. % -123.25% -112.55% 7.38% 1,655.35% 442.07% 178.23% 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 0.4200 0.4000 0.3900 0.3700 0.9000 0.9000 0.8700 -11.42%
  YoY % 5.00% 2.56% 5.41% -58.89% 0.00% 3.45% -
  Horiz. % 48.28% 45.98% 44.83% 42.53% 103.45% 103.45% 100.00%
Adjusted Per Share Value based on latest NOSH - 468,000
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 19.95 24.63 19.62 26.49 29.79 37.58 45.09 -12.70%
  YoY % -19.00% 25.54% -25.93% -11.08% -20.73% -16.66% -
  Horiz. % 44.24% 54.62% 43.51% 58.75% 66.07% 83.34% 100.00%
EPS 3.34 3.05 -0.20 -44.86 -11.98 -4.83 -2.71 -
  YoY % 9.51% 1,625.00% 99.55% -274.46% -148.03% -78.23% -
  Horiz. % -123.25% -112.55% 7.38% 1,655.35% 442.07% 178.23% 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 0.4200 0.4000 0.3900 0.3700 0.9000 0.9000 0.8700 -11.42%
  YoY % 5.00% 2.56% 5.41% -58.89% 0.00% 3.45% -
  Horiz. % 48.28% 45.98% 44.83% 42.53% 103.45% 103.45% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 0.0650 0.0750 0.1050 0.0550 0.0700 0.0700 0.1600 -
P/RPS 0.33 0.30 0.54 0.21 0.23 0.19 0.35 -0.98%
  YoY % 10.00% -44.44% 157.14% -8.70% 21.05% -45.71% -
  Horiz. % 94.29% 85.71% 154.29% 60.00% 65.71% 54.29% 100.00%
P/EPS 1.94 2.46 -53.82 -0.12 -0.58 -1.45 -5.90 -
  YoY % -21.14% 104.57% -44,750.00% 79.31% 60.00% 75.42% -
  Horiz. % -32.88% -41.69% 912.20% 2.03% 9.83% 24.58% 100.00%
EY 51.43 40.73 -1.86 -815.56 -171.16 -69.02 -16.95 -
  YoY % 26.27% 2,289.78% 99.77% -376.49% -147.99% -307.20% -
  Horiz. % -303.42% -240.29% 10.97% 4,811.56% 1,009.79% 407.20% 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 0.15 0.19 0.27 0.15 0.08 0.08 0.18 -2.99%
  YoY % -21.05% -29.63% 80.00% 87.50% 0.00% -55.56% -
  Horiz. % 83.33% 105.56% 150.00% 83.33% 44.44% 44.44% 100.00%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 28/11/19 06/12/18 30/11/17 30/11/16 23/11/15 28/11/14 29/11/13 -
Price 0.0750 0.0700 0.1050 0.0350 0.0700 0.0850 0.1650 -
P/RPS 0.38 0.28 0.54 0.13 0.23 0.23 0.37 0.45%
  YoY % 35.71% -48.15% 315.38% -43.48% 0.00% -37.84% -
  Horiz. % 102.70% 75.68% 145.95% 35.14% 62.16% 62.16% 100.00%
P/EPS 2.24 2.29 -53.82 -0.08 -0.58 -1.76 -6.08 -
  YoY % -2.18% 104.25% -67,175.00% 86.21% 67.05% 71.05% -
  Horiz. % -36.84% -37.66% 885.20% 1.32% 9.54% 28.95% 100.00%
EY 44.57 43.64 -1.86 -1,281.59 -171.16 -56.84 -16.44 -
  YoY % 2.13% 2,446.24% 99.85% -648.77% -201.13% -245.74% -
  Horiz. % -271.11% -265.45% 11.31% 7,795.56% 1,041.12% 345.74% 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 0.18 0.27 0.09 0.08 0.09 0.19 -0.90%
  YoY % 0.00% -33.33% 200.00% 12.50% -11.11% -52.63% -
  Horiz. % 94.74% 94.74% 142.11% 47.37% 42.11% 47.37% 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.
 


 

334  324  564  1056 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.89-0.015 
 IWCITY 1.020.00 
 TIGER 0.13+0.01 
 TDM 0.32+0.035 
 RSAWIT 0.35+0.065 
 EDUSPEC 0.03+0.005 
 SERBADK-WA 0.48+0.175 
 DGB 0.130.00 
 WCEHB 0.345+0.015 
 SAPNRG 0.2650.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers