[HSSEB] YoY Annualized Quarter Result on 30-Sep-2017 [#3]

Announcement Date
16-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- -2.37%
YoY- 33.25%
Quarter Report
View:
Show?
Annualized Quarter Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 166,502 144,117 190,552 139,340 136,397 0 -
PBT 15,922 -605 32,382 17,152 13,456 0 -
Tax -5,632 -1,529 -9,810 -5,184 -4,474 0 -
NP 10,290 -2,134 22,572 11,968 8,981 0 -
-
NP to SH 10,290 -2,134 22,572 11,968 8,981 0 -
-
Tax Rate 35.37% - 30.29% 30.22% 33.25% - -
Total Cost 156,212 146,251 167,980 127,372 127,416 0 -
-
Net Worth 223,137 213,220 304,545 86,151 59,276 0 -
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 223,137 213,220 304,545 86,151 59,276 0 -
NOSH 495,862 495,862 495,862 319,081 269,439 0 -
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
NP Margin 6.18% -1.48% 11.85% 8.59% 6.58% 0.00% -
ROE 4.61% -1.00% 7.41% 13.89% 15.15% 0.00% -
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 33.58 29.06 41.92 43.67 50.62 0.00 -
EPS 2.08 -0.43 4.96 3.75 3.33 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.45 0.43 0.67 0.27 0.22 0.00 -
Adjusted Per Share Value based on latest NOSH - 319,081
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 32.75 28.34 37.47 27.40 26.82 0.00 -
EPS 2.02 -0.42 4.44 2.35 1.77 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4388 0.4193 0.5989 0.1694 0.1166 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 - -
Price 0.49 0.77 0.94 1.14 0.555 0.00 -
P/RPS 1.46 2.65 2.24 2.61 1.10 0.00 -
P/EPS 23.61 -178.86 18.93 30.39 16.65 0.00 -
EY 4.24 -0.56 5.28 3.29 6.01 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 1.79 1.40 4.22 2.52 0.00 -
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 17/11/20 19/11/19 15/11/18 16/11/17 18/11/16 - -
Price 0.485 0.84 0.915 1.11 0.48 0.00 -
P/RPS 1.44 2.89 2.18 2.54 0.95 0.00 -
P/EPS 23.37 -195.12 18.43 29.59 14.40 0.00 -
EY 4.28 -0.51 5.43 3.38 6.94 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 1.95 1.37 4.11 2.18 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