[HBGLOB] QoQ Cumulative Quarter Result on 31-Mar-2011 [#1]

Stock
[HBGLOB] HB GLOBAL LIMITED
Announcement Date
31-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -74.64%
YoY- 49.82%
Quarter Report
Latest QR
Upcoming QR
HBGLOB's Result
HBGLOB's Financial Summary
View:
Show?
Cumulative Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 421,887 313,003 190,633 86,080 410,520 306,854 184,461 73.32%
PBT 148,531 118,939 76,296 34,107 136,345 99,750 58,254 86.31%
Tax -38,878 -29,140 -19,171 -8,453 -35,200 -25,244 -14,701 90.89%
NP 109,653 89,799 57,125 25,654 101,145 74,506 43,553 84.75%
-
NP to SH 109,653 89,799 57,125 25,654 101,145 74,506 43,553 84.75%
-
Tax Rate 26.18% 24.50% 25.13% 24.78% 25.82% 25.31% 25.24% -
Total Cost 312,234 223,204 133,508 60,426 309,375 232,348 140,908 69.72%
-
Net Worth 421,188 397,754 355,569 318,334 229,675 0 0 -
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 421,188 397,754 355,569 318,334 229,675 0 0 -
NOSH 467,987 467,946 467,854 468,138 337,758 309,051 299,951 34.41%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 25.99% 28.69% 29.97% 29.80% 24.64% 24.28% 23.61% -
ROE 26.03% 22.58% 16.07% 8.06% 44.04% 0.00% 0.00% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 90.15 66.89 40.75 18.39 121.54 99.29 61.50 28.95%
EPS 23.43 19.19 12.21 5.48 29.97 22.79 14.52 37.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.90 0.85 0.76 0.68 0.68 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 468,138
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 121.53 90.17 54.91 24.80 118.26 88.39 53.14 73.32%
EPS 31.59 25.87 16.46 7.39 29.14 21.46 12.55 84.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2133 1.1458 1.0243 0.917 0.6616 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 - - -
Price 0.51 0.50 0.62 0.76 0.71 0.00 0.00 -
P/RPS 0.57 0.75 1.52 4.13 0.58 0.00 0.00 -
P/EPS 2.18 2.61 5.08 13.87 2.37 0.00 0.00 -
EY 45.94 38.38 19.69 7.21 42.18 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.59 0.82 1.12 1.04 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 28/02/12 30/11/11 26/08/11 31/05/11 28/02/11 14/12/10 - -
Price 0.62 0.61 0.52 0.75 0.85 0.00 0.00 -
P/RPS 0.69 0.91 1.28 4.08 0.70 0.00 0.00 -
P/EPS 2.65 3.18 4.26 13.69 2.84 0.00 0.00 -
EY 37.79 31.46 23.48 7.31 35.23 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.72 0.68 1.10 1.25 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