[HBGLOB] YoY Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[HBGLOB] HB GLOBAL LIMITED
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
HBGLOB's Result
HBGLOB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 417,338 417,337 409,138 283,665 13.72%
PBT 158,585 158,585 133,000 99,594 16.75%
Tax -38,853 -38,853 -33,658 -25,724 14.72%
NP 119,732 119,732 99,341 73,870 17.44%
-
NP to SH 26,194 119,732 99,341 73,870 -29.19%
-
Tax Rate 24.50% 24.50% 25.31% 25.83% -
Total Cost 297,606 297,605 309,797 209,794 12.34%
-
Net Worth 430,340 397,754 0 0 -
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - - -
Div Payout % - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 430,340 397,754 0 0 -
NOSH 467,761 467,946 309,051 299,962 15.94%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 28.69% 28.69% 24.28% 26.04% -
ROE 6.09% 30.10% 0.00% 0.00% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 89.22 89.18 132.39 94.57 -1.92%
EPS 5.60 25.59 30.39 24.63 -38.93%
DPS 0.00 0.00 0.00 0.00 -
NAPS 0.92 0.85 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 300,122
30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 120.22 120.22 117.86 81.71 13.72%
EPS 7.55 34.49 28.62 21.28 -29.18%
DPS 0.00 0.00 0.00 0.00 -
NAPS 1.2397 1.1458 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 28/09/12 30/09/11 - - -
Price 0.38 0.50 0.00 0.00 -
P/RPS 0.43 0.56 0.00 0.00 -
P/EPS 6.79 1.95 0.00 0.00 -
EY 14.74 51.17 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.59 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/11/12 30/11/11 14/12/10 - -
Price 0.31 0.61 0.00 0.00 -
P/RPS 0.35 0.68 0.00 0.00 -
P/EPS 5.54 2.38 0.00 0.00 -
EY 18.06 41.95 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.72 0.00 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