[HBGLOB] YoY Annual (Unaudited) Result on 31-Dec-2009 [#4]

Stock
[HBGLOB] HB GLOBAL LIMITED
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
YoY--%
Quarter Report
Latest QR
Upcoming QR
HBGLOB's Result
HBGLOB's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 293,939 421,887 410,520 284,907 1.04%
PBT 39,991 148,531 136,345 96,517 -25.42%
Tax -13,879 -38,878 -35,200 -24,617 -17.37%
NP 26,112 109,653 101,145 71,900 -28.63%
-
NP to SH 26,112 109,653 101,145 71,900 -28.63%
-
Tax Rate 34.71% 26.18% 25.82% 25.51% -
Total Cost 267,827 312,234 309,375 213,007 7.92%
-
Net Worth 421,199 421,188 229,675 13,612,107 -68.57%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - - -
Div Payout % - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 421,199 421,188 229,675 13,612,107 -68.57%
NOSH 468,000 467,987 337,758 299,958 15.96%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 8.88% 25.99% 24.64% 25.24% -
ROE 6.20% 26.03% 44.04% 0.53% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 62.81 90.15 121.54 94.98 -12.86%
EPS 5.58 23.43 29.97 23.97 -38.45%
DPS 0.00 0.00 0.00 0.00 -
NAPS 0.90 0.90 0.68 45.38 -72.89%
Adjusted Per Share Value based on latest NOSH - 299,962
31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 37.59 53.95 52.50 36.43 1.04%
EPS 3.34 14.02 12.93 9.19 -28.61%
DPS 0.00 0.00 0.00 0.00 -
NAPS 0.5386 0.5386 0.2937 17.4069 -68.57%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/12 30/12/11 30/12/10 - -
Price 0.26 0.51 0.71 0.00 -
P/RPS 0.41 0.57 0.58 0.00 -
P/EPS 4.66 2.18 2.37 0.00 -
EY 21.46 45.94 42.18 0.00 -
DY 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.57 1.04 0.00 -
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 28/02/13 28/02/12 28/02/11 - -
Price 0.28 0.62 0.85 0.00 -
P/RPS 0.45 0.69 0.70 0.00 -
P/EPS 5.02 2.65 2.84 0.00 -
EY 19.93 37.79 35.23 0.00 -
DY 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.69 1.25 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