[HBGLOB] QoQ Annualized Quarter Result on 31-Mar-2012 [#1]

Stock
[HBGLOB] HB GLOBAL LIMITED
Announcement Date
31-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -11.02%
YoY- -4.92%
Quarter Report
Latest QR
Upcoming QR
HBGLOB's Result
HBGLOB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 293,939 417,338 330,344 415,852 421,887 417,337 381,266 -15.85%
PBT 39,991 158,585 87,292 130,896 148,531 158,585 152,592 -58.88%
Tax -13,879 -38,853 -22,816 -33,324 -38,878 -38,853 -38,342 -49.05%
NP 26,112 119,732 64,476 97,572 109,653 119,732 114,250 -62.45%
-
NP to SH 26,112 26,194 64,476 97,572 109,653 119,732 114,250 -62.45%
-
Tax Rate 34.71% 24.50% 26.14% 25.46% 26.18% 24.50% 25.13% -
Total Cost 267,827 297,606 265,868 318,280 312,234 297,605 267,016 0.20%
-
Net Worth 421,199 430,340 458,640 430,560 421,188 397,754 355,569 11.89%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - 35,567 - - - - -
Div Payout % - - 55.16% - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 421,199 430,340 458,640 430,560 421,188 397,754 355,569 11.89%
NOSH 468,000 467,761 468,000 468,000 467,987 467,946 467,854 0.02%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 8.88% 28.69% 19.52% 23.46% 25.99% 28.69% 29.97% -
ROE 6.20% 6.09% 14.06% 22.66% 26.03% 30.10% 32.13% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 62.81 89.22 70.59 88.86 90.15 89.18 81.49 -15.86%
EPS 5.58 5.60 13.78 20.84 23.43 25.59 24.42 -62.45%
DPS 0.00 0.00 7.60 0.00 0.00 0.00 0.00 -
NAPS 0.90 0.92 0.98 0.92 0.90 0.85 0.76 11.87%
Adjusted Per Share Value based on latest NOSH - 468,000
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 84.67 120.22 95.16 119.79 121.53 120.22 109.83 -15.85%
EPS 7.52 7.55 18.57 28.11 31.59 34.49 32.91 -62.45%
DPS 0.00 0.00 10.25 0.00 0.00 0.00 0.00 -
NAPS 1.2133 1.2397 1.3212 1.2403 1.2133 1.1458 1.0243 11.89%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.26 0.38 0.56 0.56 0.51 0.50 0.62 -
P/RPS 0.41 0.43 0.79 0.63 0.57 0.56 0.76 -33.60%
P/EPS 4.66 6.79 4.06 2.69 2.18 1.95 2.54 49.59%
EY 21.46 14.74 24.60 37.23 45.94 51.17 39.39 -33.17%
DY 0.00 0.00 13.57 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.41 0.57 0.61 0.57 0.59 0.82 -49.83%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 28/02/13 30/11/12 30/08/12 31/05/12 28/02/12 30/11/11 26/08/11 -
Price 0.28 0.31 0.55 0.54 0.62 0.61 0.52 -
P/RPS 0.45 0.35 0.78 0.61 0.69 0.68 0.64 -20.84%
P/EPS 5.02 5.54 3.99 2.59 2.65 2.38 2.13 76.63%
EY 19.93 18.06 25.05 38.61 37.79 41.95 46.96 -43.37%
DY 0.00 0.00 13.82 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.34 0.56 0.59 0.69 0.72 0.68 -40.62%

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