[HBGLOB] QoQ TTM Result on 31-Dec-2012 [#4]

Stock
[HBGLOB] HB GLOBAL LIMITED
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -33.1%
YoY- -75.28%
Quarter Report
Latest QR
Upcoming QR
HBGLOB's Result
HBGLOB's Financial Summary
View:
Show?
TTM Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 211,004 242,502 268,963 293,133 324,752 377,370 423,394 -37.11%
PBT -3,910 4,709 23,181 39,715 59,250 108,586 140,657 -
Tax -10,182 -10,533 -9,968 -13,814 -20,533 -29,310 -37,134 -57.76%
NP -14,092 -5,824 13,213 25,901 38,717 79,276 103,523 -
-
NP to SH -12,695 -5,824 13,213 25,901 38,717 79,276 103,523 -
-
Tax Rate - 223.68% 43.00% 34.78% 34.65% 26.99% 26.40% -
Total Cost 225,096 248,326 255,750 267,232 286,035 298,094 319,871 -20.86%
-
Net Worth 407,160 425,880 425,880 420,783 430,560 457,584 430,560 -3.65%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - 17,783 - - - 8,421 -
Div Payout % - - 134.59% - - - 8.13% -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 407,160 425,880 425,880 420,783 430,560 457,584 430,560 -3.65%
NOSH 468,000 468,000 468,000 468,000 468,000 468,000 468,000 0.00%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin -6.68% -2.40% 4.91% 8.84% 11.92% 21.01% 24.45% -
ROE -3.12% -1.37% 3.10% 6.16% 8.99% 17.32% 24.04% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 45.09 51.82 57.47 62.70 69.39 80.82 90.47 -37.11%
EPS -2.71 -1.24 2.82 5.54 8.27 16.98 22.12 -
DPS 0.00 0.00 3.80 0.00 0.00 0.00 1.80 -
NAPS 0.87 0.91 0.91 0.90 0.92 0.98 0.92 -3.65%
Adjusted Per Share Value based on latest NOSH - 468,000
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 60.78 69.86 77.48 84.44 93.55 108.71 121.97 -37.11%
EPS -3.66 -1.68 3.81 7.46 11.15 22.84 29.82 -
DPS 0.00 0.00 5.12 0.00 0.00 0.00 2.43 -
NAPS 1.1729 1.2268 1.2268 1.2121 1.2403 1.3181 1.2403 -3.65%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.16 0.145 0.275 0.26 0.38 0.56 0.56 -
P/RPS 0.35 0.28 0.48 0.41 0.55 0.69 0.62 -31.67%
P/EPS -5.90 -11.65 9.74 4.69 4.59 3.30 2.53 -
EY -16.95 -8.58 10.27 21.31 21.77 30.32 39.50 -
DY 0.00 0.00 13.82 0.00 0.00 0.00 3.21 -
P/NAPS 0.18 0.16 0.30 0.29 0.41 0.57 0.61 -55.64%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 29/11/13 30/08/13 31/05/13 28/02/13 30/11/12 30/08/12 31/05/12 -
Price 0.165 0.14 0.15 0.28 0.31 0.55 0.54 -
P/RPS 0.37 0.27 0.26 0.45 0.45 0.68 0.60 -27.52%
P/EPS -6.08 -11.25 5.31 5.05 3.75 3.24 2.44 -
EY -16.44 -8.89 18.82 19.79 26.69 30.87 40.96 -
DY 0.00 0.00 25.33 0.00 0.00 0.00 3.33 -
P/NAPS 0.19 0.15 0.16 0.31 0.34 0.56 0.59 -52.98%

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