[HLT] YoY Quarter Result on 31-Dec-2021 [#4]

Stock
[HLT] HLT GLOBAL BERHAD
Announcement Date
28-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- -444.55%
YoY- -444.83%
Quarter Report
Latest QR
Upcoming QR
HLT's Result
HLT's Financial Summary
View:
Show?
Quarter Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 17,844 11,105 30,016 93,528 29,727 41,217 9,101 11.86%
PBT -34,994 -40,303 -19,291 25,209 -2,738 -19,516 -4,219 42.25%
Tax -703 2,445 -1,672 -10,719 403 0 0 -
NP -35,697 -37,858 -20,963 14,490 -2,335 -19,516 -4,219 42.72%
-
NP to SH -35,680 -37,840 -21,028 6,098 -2,196 -19,841 -4,219 42.71%
-
Tax Rate - - - 42.52% - - - -
Total Cost 53,541 48,963 50,979 79,038 32,062 60,733 13,320 26.08%
-
Net Worth 84,680 115,718 135,672 87,313 51,197 71,676 30,277 18.68%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 84,680 115,718 135,672 87,313 51,197 71,676 30,277 18.68%
NOSH 775,388 769,825 707,393 616,546 511,977 511,977 398,183 11.74%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin -200.05% -340.91% -69.84% 15.49% -7.85% -47.35% -46.36% -
ROE -42.13% -32.70% -15.50% 6.98% -4.29% -27.68% -13.93% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 2.32 1.54 4.87 17.14 5.81 8.05 3.31 -5.74%
EPS -4.63 -5.23 -3.41 1.12 -0.43 -3.88 -1.53 20.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.11 0.16 0.22 0.16 0.10 0.14 0.11 0.00%
Adjusted Per Share Value based on latest NOSH - 707,393
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 2.25 1.40 3.78 11.78 3.74 5.19 1.15 11.83%
EPS -4.49 -4.76 -2.65 0.77 -0.28 -2.50 -0.53 42.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1066 0.1457 0.1708 0.1099 0.0645 0.0903 0.0381 18.69%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 0.225 0.24 0.51 1.14 0.18 0.205 0.29 -
P/RPS 9.71 15.63 10.48 6.65 3.10 2.55 8.77 1.71%
P/EPS -4.85 -4.59 -14.96 102.02 -41.97 -5.29 -18.92 -20.28%
EY -20.60 -21.80 -6.69 0.98 -2.38 -18.90 -5.29 25.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.05 1.50 2.32 7.13 1.80 1.46 2.64 -4.12%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/02/24 27/02/23 28/02/22 05/03/21 27/02/20 28/02/19 26/02/18 -
Price 0.165 0.20 0.335 0.93 0.21 0.155 0.255 -
P/RPS 7.12 13.03 6.88 5.43 3.62 1.93 7.71 -1.31%
P/EPS -3.56 -3.82 -9.82 83.23 -48.96 -4.00 -16.64 -22.65%
EY -28.09 -26.16 -10.18 1.20 -2.04 -25.00 -6.01 29.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.50 1.25 1.52 5.81 2.10 1.11 2.32 -7.00%

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