[HLT] YoY Annualized Quarter Result on 31-Dec-2019 [#4]

Stock
[HLT] HLT GLOBAL BERHAD
Announcement Date
27-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- -48.92%
YoY- 118.36%
Quarter Report
Latest QR
Upcoming QR
HLT's Result
HLT's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Revenue 75,670 270,315 240,786 144,432 129,591 44,823 78,482 -0.60%
PBT -54,874 33,586 45,964 3,544 -25,674 -6,234 5,976 -
Tax 256 -14,796 -15,766 468 0 0 -72 -
NP -54,618 18,790 30,198 4,012 -25,674 -6,234 5,904 -
-
NP to SH -54,546 8,892 15,916 4,689 -25,536 -6,234 5,904 -
-
Tax Rate - 44.05% 34.30% -13.21% - - 1.20% -
Total Cost 130,288 251,525 210,588 140,420 155,265 51,057 72,578 10.23%
-
Net Worth 115,718 135,672 87,313 51,197 71,676 30,277 35,917 21.51%
Dividend
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Net Worth 115,718 135,672 87,313 51,197 71,676 30,277 35,917 21.51%
NOSH 769,825 707,393 616,546 511,977 511,977 398,183 224,486 22.78%
Ratio Analysis
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
NP Margin -72.18% 6.95% 12.54% 2.78% -19.81% -13.91% 7.52% -
ROE -47.14% 6.55% 18.23% 9.16% -35.63% -20.59% 16.44% -
Per Share
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 10.46 43.83 44.12 28.21 25.31 16.28 34.96 -18.21%
EPS -7.40 1.30 2.92 0.92 -5.44 -2.34 2.63 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.16 0.22 0.16 0.10 0.14 0.11 0.16 0.00%
Adjusted Per Share Value based on latest NOSH - 511,977
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 7.84 28.01 24.95 14.97 13.43 4.64 8.13 -0.60%
EPS -5.65 0.92 1.65 0.49 -2.65 -0.65 0.61 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1199 0.1406 0.0905 0.0531 0.0743 0.0314 0.0372 21.52%
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 - -
Price 0.24 0.51 1.14 0.18 0.205 0.29 0.00 -
P/RPS 2.29 1.16 2.58 0.64 0.81 1.78 0.00 -
P/EPS -3.18 35.37 39.09 19.65 -4.11 -12.80 0.00 -
EY -31.42 2.83 2.56 5.09 -24.33 -7.81 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.50 2.32 7.13 1.80 1.46 2.64 0.00 -
Price Multiplier on Announcement Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 27/02/23 28/02/22 05/03/21 27/02/20 28/02/19 26/02/18 28/02/17 -
Price 0.20 0.335 0.93 0.21 0.155 0.255 0.465 -
P/RPS 1.91 0.76 2.11 0.74 0.61 1.57 1.33 6.21%
P/EPS -2.65 23.23 31.89 22.93 -3.11 -11.26 17.68 -
EY -37.71 4.30 3.14 4.36 -32.18 -8.88 5.66 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 1.52 5.81 2.10 1.11 2.32 2.91 -13.13%

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