[HBGLOB] QoQ Cumulative Quarter Result on 30-Jun-2011 [#2]

Stock
[HBGLOB] HB GLOBAL LIMITED
Announcement Date
26-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 122.67%
YoY- 31.16%
Quarter Report
Latest QR
Upcoming QR
HBGLOB's Result
HBGLOB's Financial Summary
View:
Show?
Cumulative Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 103,963 421,887 313,003 190,633 86,080 410,520 306,854 -51.36%
PBT 32,724 148,531 118,939 76,296 34,107 136,345 99,750 -52.40%
Tax -8,331 -38,878 -29,140 -19,171 -8,453 -35,200 -25,244 -52.21%
NP 24,393 109,653 89,799 57,125 25,654 101,145 74,506 -52.46%
-
NP to SH 24,393 109,653 89,799 57,125 25,654 101,145 74,506 -52.46%
-
Tax Rate 25.46% 26.18% 24.50% 25.13% 24.78% 25.82% 25.31% -
Total Cost 79,570 312,234 223,204 133,508 60,426 309,375 232,348 -51.01%
-
Net Worth 430,560 421,188 397,754 355,569 318,334 229,675 0 -
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 430,560 421,188 397,754 355,569 318,334 229,675 0 -
NOSH 468,000 467,987 467,946 467,854 468,138 337,758 309,051 31.83%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 23.46% 25.99% 28.69% 29.97% 29.80% 24.64% 24.28% -
ROE 5.67% 26.03% 22.58% 16.07% 8.06% 44.04% 0.00% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 22.21 90.15 66.89 40.75 18.39 121.54 99.29 -63.11%
EPS 5.21 23.43 19.19 12.21 5.48 29.97 22.79 -62.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.92 0.90 0.85 0.76 0.68 0.68 0.00 -
Adjusted Per Share Value based on latest NOSH - 467,836
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 29.95 121.53 90.17 54.91 24.80 118.26 88.39 -51.36%
EPS 7.03 31.59 25.87 16.46 7.39 29.14 21.46 -52.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2403 1.2133 1.1458 1.0243 0.917 0.6616 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 - -
Price 0.56 0.51 0.50 0.62 0.76 0.71 0.00 -
P/RPS 2.52 0.57 0.75 1.52 4.13 0.58 0.00 -
P/EPS 10.74 2.18 2.61 5.08 13.87 2.37 0.00 -
EY 9.31 45.94 38.38 19.69 7.21 42.18 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.57 0.59 0.82 1.12 1.04 0.00 -
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 31/05/12 28/02/12 30/11/11 26/08/11 31/05/11 28/02/11 14/12/10 -
Price 0.54 0.62 0.61 0.52 0.75 0.85 0.00 -
P/RPS 2.43 0.69 0.91 1.28 4.08 0.70 0.00 -
P/EPS 10.36 2.65 3.18 4.26 13.69 2.84 0.00 -
EY 9.65 37.79 31.46 23.48 7.31 35.23 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.69 0.72 0.68 1.10 1.25 0.00 -

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 ⃤ & 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