[HSSEB] YoY Quarter Result on 31-Dec-2017 [#4]

Announcement Date
13-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 111.84%
YoY- -15.39%
Quarter Report
View:
Show?
Quarter Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Revenue 45,122 40,447 46,795 41,127 36,680 0 -
PBT 4,493 3,680 -118,876 9,046 9,628 0 -
Tax -1,569 -987 -653 -3,015 -2,500 0 -
NP 2,924 2,693 -119,529 6,031 7,128 0 -
-
NP to SH 2,924 2,693 -119,529 6,031 7,128 0 -
-
Tax Rate 34.92% 26.82% - 33.33% 25.97% - -
Total Cost 42,198 37,754 166,324 35,096 29,552 0 -
-
Net Worth 223,137 213,220 199,932 89,342 67,645 0 -
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Net Worth 223,137 213,220 199,932 89,342 67,645 0 -
NOSH 495,862 495,862 495,862 319,081 319,081 0 -
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
NP Margin 6.48% 6.66% -255.43% 14.66% 19.43% 0.00% -
ROE 1.31% 1.26% -59.78% 6.75% 10.54% 0.00% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 9.10 8.16 10.06 12.89 13.01 0.00 -
EPS 0.59 0.54 -25.71 1.89 2.52 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.45 0.43 0.43 0.28 0.24 0.14 26.27%
Adjusted Per Share Value based on latest NOSH - 319,081
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 8.87 7.95 9.20 8.09 7.21 0.00 -
EPS 0.58 0.53 -23.51 1.19 1.40 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4388 0.4193 0.3932 0.1757 0.133 0.14 25.63%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 - -
Price 0.655 0.845 0.86 1.48 0.395 0.00 -
P/RPS 7.20 10.36 8.55 11.48 3.04 0.00 -
P/EPS 111.08 155.59 -3.35 78.30 15.62 0.00 -
EY 0.90 0.64 -29.89 1.28 6.40 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.46 1.97 2.00 5.29 1.65 0.00 -
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 25/02/21 25/02/20 21/02/19 13/02/18 15/02/17 - -
Price 0.525 0.77 1.00 1.59 0.51 0.00 -
P/RPS 5.77 9.44 9.94 12.34 3.92 0.00 -
P/EPS 89.03 141.78 -3.89 84.12 20.17 0.00 -
EY 1.12 0.71 -25.71 1.19 4.96 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.17 1.79 2.33 5.68 2.13 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