[HBGLOB] QoQ Cumulative Quarter Result on 31-Dec-2010 [#4]

Stock
[HBGLOB] HB GLOBAL LIMITED
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 35.75%
YoY- 40.67%
Quarter Report
Latest QR
Upcoming QR
HBGLOB's Result
HBGLOB's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 313,003 190,633 86,080 410,520 306,854 184,461 77,277 153.88%
PBT 118,939 76,296 34,107 136,345 99,750 58,254 23,101 197.87%
Tax -29,140 -19,171 -8,453 -35,200 -25,244 -14,701 -5,978 187.21%
NP 89,799 57,125 25,654 101,145 74,506 43,553 17,123 201.54%
-
NP to SH 89,799 57,125 25,654 101,145 74,506 43,553 17,123 201.54%
-
Tax Rate 24.50% 25.13% 24.78% 25.82% 25.31% 25.24% 25.88% -
Total Cost 223,204 133,508 60,426 309,375 232,348 140,908 60,154 139.48%
-
Net Worth 397,754 355,569 318,334 229,675 0 0 0 -
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 397,754 355,569 318,334 229,675 0 0 0 -
NOSH 467,946 467,854 468,138 337,758 309,051 299,951 299,877 34.49%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 28.69% 29.97% 29.80% 24.64% 24.28% 23.61% 22.16% -
ROE 22.58% 16.07% 8.06% 44.04% 0.00% 0.00% 0.00% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 66.89 40.75 18.39 121.54 99.29 61.50 25.77 88.76%
EPS 19.19 12.21 5.48 29.97 22.79 14.52 5.71 124.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.85 0.76 0.68 0.68 0.00 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 422,552
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 90.17 54.91 24.80 118.26 88.39 53.14 22.26 153.89%
EPS 25.87 16.46 7.39 29.14 21.46 12.55 4.93 201.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1458 1.0243 0.917 0.6616 0.00 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 - - - -
Price 0.50 0.62 0.76 0.71 0.00 0.00 0.00 -
P/RPS 0.75 1.52 4.13 0.58 0.00 0.00 0.00 -
P/EPS 2.61 5.08 13.87 2.37 0.00 0.00 0.00 -
EY 38.38 19.69 7.21 42.18 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.82 1.12 1.04 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/11/11 26/08/11 31/05/11 28/02/11 14/12/10 - - -
Price 0.61 0.52 0.75 0.85 0.00 0.00 0.00 -
P/RPS 0.91 1.28 4.08 0.70 0.00 0.00 0.00 -
P/EPS 3.18 4.26 13.69 2.84 0.00 0.00 0.00 -
EY 31.46 23.48 7.31 35.23 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.68 1.10 1.25 0.00 0.00 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