[HLT] QoQ Annualized Quarter Result on 30-Jun-2020 [#2]

Stock
[HLT] HLT GLOBAL BERHAD
Announcement Date
28-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Jun-2020 [#2]
Profit Trend
QoQ- 43.38%
YoY- 77.27%
Quarter Report
Latest QR
Upcoming QR
HLT's Result
HLT's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Revenue 452,620 240,786 196,344 153,988 104,528 144,432 152,940 105.99%
PBT 117,872 45,964 27,673 18,628 8,696 3,544 8,376 481.94%
Tax -29,576 -15,766 -6,729 -1,978 -600 468 86 -
NP 88,296 30,198 20,944 16,650 8,096 4,012 8,462 376.82%
-
NP to SH 48,548 15,916 13,090 14,912 10,400 4,689 9,180 203.23%
-
Tax Rate 25.09% 34.30% 24.32% 10.62% 6.90% -13.21% -1.03% -
Total Cost 364,324 210,588 175,400 137,338 96,432 140,420 144,477 85.16%
-
Net Worth 117,218 87,313 73,358 61,510 56,078 51,197 56,317 62.94%
Dividend
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Net Worth 117,218 87,313 73,358 61,510 56,078 51,197 56,317 62.94%
NOSH 616,941 616,546 594,025 512,590 509,803 511,977 511,977 13.22%
Ratio Analysis
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
NP Margin 19.51% 12.54% 10.67% 10.81% 7.75% 2.78% 5.53% -
ROE 41.42% 18.23% 17.84% 24.24% 18.55% 9.16% 16.30% -
Per Share
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 73.37 44.12 37.47 30.04 20.50 28.21 29.87 81.94%
EPS 7.88 2.92 2.49 2.92 2.04 0.92 1.79 168.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.19 0.16 0.14 0.12 0.11 0.10 0.11 43.91%
Adjusted Per Share Value based on latest NOSH - 512,590
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 46.90 24.95 20.35 15.96 10.83 14.97 15.85 105.97%
EPS 5.03 1.65 1.36 1.55 1.08 0.49 0.95 203.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1215 0.0905 0.076 0.0637 0.0581 0.0531 0.0584 62.89%
Price Multiplier on Financial Quarter End Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 -
Price 0.80 1.14 1.49 0.675 0.18 0.18 0.20 -
P/RPS 1.09 2.58 3.98 2.25 0.88 0.64 0.67 38.28%
P/EPS 10.17 39.09 59.64 23.20 8.82 19.65 11.15 -5.94%
EY 9.84 2.56 1.68 4.31 11.33 5.09 8.97 6.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.21 7.13 10.64 5.63 1.64 1.80 1.82 74.81%
Price Multiplier on Announcement Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 31/05/21 05/03/21 23/11/20 28/08/20 22/06/20 27/02/20 18/11/19 -
Price 0.98 0.93 1.31 1.71 0.71 0.21 0.19 -
P/RPS 1.34 2.11 3.50 5.69 3.46 0.74 0.64 63.58%
P/EPS 12.45 31.89 52.44 58.78 34.80 22.93 10.60 11.30%
EY 8.03 3.14 1.91 1.70 2.87 4.36 9.44 -10.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.16 5.81 9.36 14.25 6.45 2.10 1.73 107.06%

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment