[HBGLOB] QoQ Cumulative Quarter Result on 31-Dec-2011 [#4]

Stock
[HBGLOB] HB GLOBAL LIMITED
Announcement Date
28-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 22.11%
YoY- 8.41%
Quarter Report
Latest QR
Upcoming QR
HBGLOB's Result
HBGLOB's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 313,004 165,172 103,963 421,887 313,003 190,633 86,080 135.90%
PBT 118,939 43,646 32,724 148,531 118,939 76,296 34,107 129.43%
Tax -29,140 -11,408 -8,331 -38,878 -29,140 -19,171 -8,453 127.68%
NP 89,799 32,238 24,393 109,653 89,799 57,125 25,654 130.01%
-
NP to SH 19,646 32,238 24,393 109,653 89,799 57,125 25,654 -16.25%
-
Tax Rate 24.50% 26.14% 25.46% 26.18% 24.50% 25.13% 24.78% -
Total Cost 223,205 132,934 79,570 312,234 223,204 133,508 60,426 138.38%
-
Net Worth 430,340 458,640 430,560 421,188 397,754 355,569 318,334 22.19%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - 17,783 - - - - - -
Div Payout % - 55.16% - - - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 430,340 458,640 430,560 421,188 397,754 355,569 318,334 22.19%
NOSH 467,761 468,000 468,000 467,987 467,946 467,854 468,138 -0.05%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 28.69% 19.52% 23.46% 25.99% 28.69% 29.97% 29.80% -
ROE 4.57% 7.03% 5.67% 26.03% 22.58% 16.07% 8.06% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 66.92 35.29 22.21 90.15 66.89 40.75 18.39 136.02%
EPS 4.20 6.89 5.21 23.43 19.19 12.21 5.48 -16.21%
DPS 0.00 3.80 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.92 0.98 0.92 0.90 0.85 0.76 0.68 22.25%
Adjusted Per Share Value based on latest NOSH - 468,622
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 90.17 47.58 29.95 121.53 90.17 54.91 24.80 135.89%
EPS 5.66 9.29 7.03 31.59 25.87 16.46 7.39 -16.24%
DPS 0.00 5.12 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2397 1.3212 1.2403 1.2133 1.1458 1.0243 0.917 22.19%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.38 0.56 0.56 0.51 0.50 0.62 0.76 -
P/RPS 0.57 1.59 2.52 0.57 0.75 1.52 4.13 -73.19%
P/EPS 9.05 8.13 10.74 2.18 2.61 5.08 13.87 -24.71%
EY 11.05 12.30 9.31 45.94 38.38 19.69 7.21 32.82%
DY 0.00 6.79 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.57 0.61 0.57 0.59 0.82 1.12 -48.73%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 30/11/12 30/08/12 31/05/12 28/02/12 30/11/11 26/08/11 31/05/11 -
Price 0.31 0.55 0.54 0.62 0.61 0.52 0.75 -
P/RPS 0.46 1.56 2.43 0.69 0.91 1.28 4.08 -76.56%
P/EPS 7.38 7.98 10.36 2.65 3.18 4.26 13.69 -33.68%
EY 13.55 12.52 9.65 37.79 31.46 23.48 7.31 50.72%
DY 0.00 6.91 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.56 0.59 0.69 0.72 0.68 1.10 -54.18%

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