[HBGLOB] YoY TTM Result on 31-Dec-2021 [#4]

Stock
[HBGLOB] HB GLOBAL LIMITED
Announcement Date
28-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 13.95%
YoY- 10.81%
Quarter Report
Latest QR
Upcoming QR
HBGLOB's Result
HBGLOB's Financial Summary
View:
Show?
TTM Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 51,623 49,544 84,861 59,409 93,815 99,438 105,713 -11.25%
PBT -29,021 -106,322 -25,180 -27,521 8,766 11,087 14,022 -
Tax -393 43 -246 0 0 0 0 -
NP -29,414 -106,279 -25,426 -27,521 8,766 11,087 14,022 -
-
NP to SH -29,408 -104,844 -24,545 -27,521 8,766 11,087 14,022 -
-
Tax Rate - - - - 0.00% 0.00% 0.00% -
Total Cost 81,037 155,823 110,287 86,930 85,049 88,351 91,691 -2.03%
-
Net Worth 101,375 132,211 198,218 182,519 201,240 196,559 191,879 -10.08%
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 101,375 132,211 198,218 182,519 201,240 196,559 191,879 -10.08%
NOSH 781,993 777,713 770,013 468,000 468,000 468,000 468,000 8.92%
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 -56.98% -214.51% -29.96% -46.32% 9.34% 11.15% 13.26% -
ROE -29.01% -79.30% -12.38% -15.08% 4.36% 5.64% 7.31% -
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 6.62 6.37 13.27 12.69 20.05 21.25 22.59 -18.49%
EPS -3.77 -13.48 -3.84 -5.88 1.87 2.37 3.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.13 0.17 0.31 0.39 0.43 0.42 0.41 -17.41%
Adjusted Per Share Value based on latest NOSH - 770,013
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 6.60 6.34 10.85 7.60 12.00 12.72 13.52 -11.26%
EPS -3.76 -13.41 -3.14 -3.52 1.12 1.42 1.79 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1296 0.1691 0.2535 0.2334 0.2573 0.2514 0.2454 -10.08%
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 0.09 0.17 0.20 0.145 0.065 0.055 0.09 -
P/RPS 1.36 2.67 1.51 1.14 0.32 0.26 0.40 22.61%
P/EPS -2.39 -1.26 -5.21 -2.47 3.47 2.32 3.00 -
EY -41.90 -79.30 -19.19 -40.56 28.82 43.07 33.29 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 1.00 0.65 0.37 0.15 0.13 0.22 20.97%
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 28/02/23 28/02/22 11/03/21 28/02/20 28/02/19 28/02/18 -
Price 0.07 0.165 0.165 0.21 0.065 0.075 0.08 -
P/RPS 1.06 2.59 1.24 1.65 0.32 0.35 0.35 20.27%
P/EPS -1.86 -1.22 -4.30 -3.57 3.47 3.17 2.67 -
EY -53.87 -81.70 -23.26 -28.00 28.82 31.59 37.45 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.97 0.53 0.54 0.15 0.18 0.20 17.99%

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