[HBGLOB] QoQ Cumulative Quarter Result on 30-Sep-2011 [#3]

Stock
[HBGLOB] HB GLOBAL LIMITED
Announcement Date
30-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 57.2%
YoY- 20.53%
Quarter Report
Latest QR
Upcoming QR
HBGLOB's Result
HBGLOB's Financial Summary
View:
Show?
Cumulative Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 165,172 103,963 421,887 313,003 190,633 86,080 410,520 -45.52%
PBT 43,646 32,724 148,531 118,939 76,296 34,107 136,345 -53.23%
Tax -11,408 -8,331 -38,878 -29,140 -19,171 -8,453 -35,200 -52.85%
NP 32,238 24,393 109,653 89,799 57,125 25,654 101,145 -53.37%
-
NP to SH 32,238 24,393 109,653 89,799 57,125 25,654 101,145 -53.37%
-
Tax Rate 26.14% 25.46% 26.18% 24.50% 25.13% 24.78% 25.82% -
Total Cost 132,934 79,570 312,234 223,204 133,508 60,426 309,375 -43.08%
-
Net Worth 458,640 430,560 421,188 397,754 355,569 318,334 229,675 58.64%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div 17,783 - - - - - - -
Div Payout % 55.16% - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 458,640 430,560 421,188 397,754 355,569 318,334 229,675 58.64%
NOSH 468,000 468,000 467,987 467,946 467,854 468,138 337,758 24.31%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 19.52% 23.46% 25.99% 28.69% 29.97% 29.80% 24.64% -
ROE 7.03% 5.67% 26.03% 22.58% 16.07% 8.06% 44.04% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 35.29 22.21 90.15 66.89 40.75 18.39 121.54 -56.18%
EPS 6.89 5.21 23.43 19.19 12.21 5.48 29.97 -62.50%
DPS 3.80 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.98 0.92 0.90 0.85 0.76 0.68 0.68 27.61%
Adjusted Per Share Value based on latest NOSH - 468,247
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 21.12 13.29 53.95 40.03 24.38 11.01 52.50 -45.53%
EPS 4.12 3.12 14.02 11.48 7.31 3.28 12.93 -53.38%
DPS 2.27 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5865 0.5506 0.5386 0.5086 0.4547 0.4071 0.2937 58.64%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.56 0.56 0.51 0.50 0.62 0.76 0.71 -
P/RPS 1.59 2.52 0.57 0.75 1.52 4.13 0.58 95.99%
P/EPS 8.13 10.74 2.18 2.61 5.08 13.87 2.37 127.62%
EY 12.30 9.31 45.94 38.38 19.69 7.21 42.18 -56.05%
DY 6.79 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.61 0.57 0.59 0.82 1.12 1.04 -33.05%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 30/08/12 31/05/12 28/02/12 30/11/11 26/08/11 31/05/11 28/02/11 -
Price 0.55 0.54 0.62 0.61 0.52 0.75 0.85 -
P/RPS 1.56 2.43 0.69 0.91 1.28 4.08 0.70 70.69%
P/EPS 7.98 10.36 2.65 3.18 4.26 13.69 2.84 99.24%
EY 12.52 9.65 37.79 31.46 23.48 7.31 35.23 -49.85%
DY 6.91 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.59 0.69 0.72 0.68 1.10 1.25 -41.47%

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