[HLT] QoQ Quarter Result on 2022-03-31 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 11,105 16,884 17,798 29,883 30,016 50,602 76,542 -72.29% QoQ % -34.23% -5.14% -40.44% -0.44% -40.68% -33.89% - Horiz. % 14.51% 22.06% 23.25% 39.04% 39.22% 66.11% 100.00%
PBT -40,303 -11,927 -2,201 -443 -19,291 7,364 16,045 - QoQ % -237.91% -441.89% -396.84% 97.70% -361.96% -54.10% - Horiz. % -251.19% -74.33% -13.72% -2.76% -120.23% 45.90% 100.00%
Tax 2,445 -800 -694 -695 -1,672 -1,335 -4,395 - QoQ % 405.62% -15.27% 0.14% 58.43% -25.24% 69.62% - Horiz. % -55.63% 18.20% 15.79% 15.81% 38.04% 30.38% 100.00%
NP -37,858 -12,727 -2,895 -1,138 -20,963 6,029 11,650 - QoQ % -197.46% -339.62% -154.39% 94.57% -447.70% -48.25% - Horiz. % -324.96% -109.24% -24.85% -9.77% -179.94% 51.75% 100.00%
NP to SH -37,840 -12,705 -2,879 -1,122 -21,028 6,103 11,680 - QoQ % -197.84% -341.30% -156.60% 94.66% -444.55% -47.75% - Horiz. % -323.97% -108.78% -24.65% -9.61% -180.03% 52.25% 100.00%
Tax Rate - % - % - % - % - % 18.13 % 27.39 % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -33.81% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 66.19% 100.00%
Total Cost 48,963 29,611 20,693 31,021 50,979 44,573 64,892 -17.08% QoQ % 65.35% 43.10% -33.29% -39.15% 14.37% -31.31% - Horiz. % 75.45% 45.63% 31.89% 47.80% 78.56% 68.69% 100.00%
Net Worth 115,718 155,626 169,774 170,114 135,672 154,139 175,749 -24.26% QoQ % -25.64% -8.33% -0.20% 25.39% -11.98% -12.30% - Horiz. % 65.84% 88.55% 96.60% 96.79% 77.20% 87.70% 100.00%
Dividend 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div - - - - - - - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 115,718 155,626 169,774 170,114 135,672 154,139 175,749 -24.26% QoQ % -25.64% -8.33% -0.20% 25.39% -11.98% -12.30% - Horiz. % 65.84% 88.55% 96.60% 96.79% 77.20% 87.70% 100.00%
NOSH 723,243 707,393 707,393 708,811 616,694 616,557 702,996 1.91% QoQ % 2.24% 0.00% -0.20% 14.94% 0.02% -12.30% - Horiz. % 102.88% 100.63% 100.63% 100.83% 87.72% 87.70% 100.00%
Ratio Analysis 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin -340.91 % -75.38 % -16.27 % -3.81 % -69.84 % 11.91 % 15.22 % - QoQ % -352.26% -363.31% -327.03% 94.54% -686.40% -21.75% - Horiz. % -2,239.88% -495.27% -106.90% -25.03% -458.87% 78.25% 100.00%
ROE -32.70 % -8.16 % -1.70 % -0.66 % -15.50 % 3.96 % 6.65 % - QoQ % -300.74% -380.00% -157.58% 95.74% -491.41% -40.45% - Horiz. % -491.73% -122.71% -25.56% -9.92% -233.08% 59.55% 100.00%
Per Share 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 1.54 2.39 2.52 4.22 4.87 8.21 10.89 -72.76% QoQ % -35.56% -5.16% -40.28% -13.35% -40.68% -24.61% - Horiz. % 14.14% 21.95% 23.14% 38.75% 44.72% 75.39% 100.00%
EPS -5.23 -1.80 -0.41 -0.16 -3.41 0.99 1.66 - QoQ % -190.56% -339.02% -156.25% 95.31% -444.44% -40.36% - Horiz. % -315.06% -108.43% -24.70% -9.64% -205.42% 59.64% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.1600 0.2200 0.2400 0.2400 0.2200 0.2500 0.2500 -25.67% QoQ % -27.27% -8.33% 0.00% 9.09% -12.00% 0.00% - Horiz. % 64.00% 88.00% 96.00% 96.00% 88.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 775,388 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 1.43 2.18 2.30 3.85 3.87 6.53 9.87 -72.32% QoQ % -34.40% -5.22% -40.26% -0.52% -40.74% -33.84% - Horiz. % 14.49% 22.09% 23.30% 39.01% 39.21% 66.16% 100.00%
EPS -4.88 -1.64 -0.37 -0.14 -2.71 0.79 1.51 - QoQ % -197.56% -343.24% -164.29% 94.83% -443.04% -47.68% - Horiz. % -323.18% -108.61% -24.50% -9.27% -179.47% 52.32% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.1492 0.2007 0.2190 0.2194 0.1750 0.1988 0.2267 -24.28% QoQ % -25.66% -8.36% -0.18% 25.37% -11.97% -12.31% - Horiz. % 65.81% 88.53% 96.60% 96.78% 77.19% 87.69% 100.00%
Price Multiplier on Financial Quarter End Date 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 0.2400 0.1750 0.2350 0.3100 0.5100 0.5750 0.7800 -
P/RPS 15.63 7.33 9.34 7.35 10.48 7.01 7.16 68.04% QoQ % 113.23% -21.52% 27.07% -29.87% 49.50% -2.09% - Horiz. % 218.30% 102.37% 130.45% 102.65% 146.37% 97.91% 100.00%
P/EPS -4.59 -9.74 -57.74 -195.84 -14.96 58.09 46.95 - QoQ % 52.87% 83.13% 70.52% -1,209.09% -125.75% 23.73% - Horiz. % -9.78% -20.75% -122.98% -417.12% -31.86% 123.73% 100.00%
EY -21.80 -10.26 -1.73 -0.51 -6.69 1.72 2.13 - QoQ % -112.48% -493.06% -239.22% 92.38% -488.95% -19.25% - Horiz. % -1,023.47% -481.69% -81.22% -23.94% -314.08% 80.75% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 1.50 0.80 0.98 1.29 2.32 2.30 3.12 -38.55% QoQ % 87.50% -18.37% -24.03% -44.40% 0.87% -26.28% - Horiz. % 48.08% 25.64% 31.41% 41.35% 74.36% 73.72% 100.00%
Price Multiplier on Announcement Date 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 27/02/23 30/11/22 29/08/22 30/05/22 28/02/22 30/11/21 30/08/21 -
Price 0.2000 0.1950 0.2000 0.2850 0.3350 0.6700 0.7800 -
P/RPS 13.03 8.17 7.95 6.76 6.88 8.16 7.16 48.90% QoQ % 59.49% 2.77% 17.60% -1.74% -15.69% 13.97% - Horiz. % 181.98% 114.11% 111.03% 94.41% 96.09% 113.97% 100.00%
P/EPS -3.82 -10.86 -49.14 -180.05 -9.82 67.69 46.95 - QoQ % 64.83% 77.90% 72.71% -1,733.50% -114.51% 44.17% - Horiz. % -8.14% -23.13% -104.66% -383.49% -20.92% 144.17% 100.00%
EY -26.16 -9.21 -2.03 -0.56 -10.18 1.48 2.13 - QoQ % -184.04% -353.69% -262.50% 94.50% -787.84% -30.52% - Horiz. % -1,228.17% -432.39% -95.31% -26.29% -477.93% 69.48% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 1.25 0.89 0.83 1.19 1.52 2.68 3.12 -45.56% QoQ % 40.45% 7.23% -30.25% -21.71% -43.28% -14.10% - Horiz. % 40.06% 28.53% 26.60% 38.14% 48.72% 85.90% 100.00%
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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
HLT Global 2022Q1.pdf 
