[HLT] QoQ TTM Result on 30-Sep-2019 [#3]

Stock
[HLT] HLT GLOBAL BERHAD
Announcement Date
18-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- 11.7%
YoY- -30.67%
Quarter Report
Latest QR
Upcoming QR
HLT's Result
HLT's Financial Summary
View:
Show?
TTM Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 145,161 138,716 144,432 155,922 164,313 145,228 129,590 7.86%
PBT 9,413 4,624 3,544 -13,234 -15,282 -13,858 -25,675 -
Tax -581 313 468 65 60 5 0 -
NP 8,832 4,937 4,012 -13,169 -15,222 -13,853 -25,675 -
-
NP to SH 7,939 6,013 4,689 -12,956 -14,672 -13,538 -25,537 -
-
Tax Rate 6.17% -6.77% -13.21% - - - - -
Total Cost 136,329 133,779 140,420 169,091 179,535 159,081 155,265 -8.31%
-
Net Worth 61,510 56,078 51,197 56,317 51,197 51,197 71,676 -9.70%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 61,510 56,078 51,197 56,317 51,197 51,197 71,676 -9.70%
NOSH 512,590 509,803 511,977 511,977 511,977 511,977 511,977 0.07%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin 6.08% 3.56% 2.78% -8.45% -9.26% -9.54% -19.81% -
ROE 12.91% 10.72% 9.16% -23.01% -28.66% -26.44% -35.63% -
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 28.32 27.21 28.21 30.45 32.09 28.37 25.31 7.78%
EPS 1.55 1.18 0.92 -2.53 -2.87 -2.64 -4.99 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.12 0.11 0.10 0.11 0.10 0.10 0.14 -9.77%
Adjusted Per Share Value based on latest NOSH - 511,977
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 18.28 17.47 18.19 19.63 20.69 18.29 16.32 7.86%
EPS 1.00 0.76 0.59 -1.63 -1.85 -1.70 -3.22 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0775 0.0706 0.0645 0.0709 0.0645 0.0645 0.0903 -9.69%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 0.675 0.18 0.18 0.20 0.15 0.13 0.205 -
P/RPS 2.38 0.66 0.64 0.66 0.47 0.46 0.81 105.27%
P/EPS 43.58 15.26 19.65 -7.90 -5.23 -4.92 -4.11 -
EY 2.29 6.55 5.09 -12.65 -19.11 -20.34 -24.33 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.63 1.64 1.80 1.82 1.50 1.30 1.46 146.10%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 28/08/20 22/06/20 27/02/20 18/11/19 30/08/19 30/05/19 28/02/19 -
Price 1.71 0.71 0.21 0.19 0.22 0.15 0.155 -
P/RPS 6.04 2.61 0.74 0.62 0.69 0.53 0.61 361.75%
P/EPS 110.41 60.20 22.93 -7.51 -7.68 -5.67 -3.11 -
EY 0.91 1.66 4.36 -13.32 -13.03 -17.63 -32.18 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 14.25 6.45 2.10 1.73 2.20 1.50 1.11 449.12%

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