[HONGSENG] QoQ Annualized Quarter Result on 2014-12-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Annualized Quarter Result 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 32,184 30,452 22,924 36,217 28,389 26,204 17,452 50.33% QoQ % 5.69% 32.84% -36.70% 27.57% 8.34% 50.15% - Horiz. % 184.41% 174.49% 131.35% 207.52% 162.67% 150.15% 100.00%
PBT 4,564 1,756 244 -7,166 -5,344 -5,730 -14,380 - QoQ % 159.91% 619.67% 103.40% -34.09% 6.74% 60.15% - Horiz. % -31.74% -12.21% -1.70% 49.83% 37.16% 39.85% 100.00%
Tax 0 0 0 -386 0 0 4 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% -9,650.00% 0.00% 0.00% 100.00%
NP 4,564 1,756 244 -7,552 -5,344 -5,730 -14,376 - QoQ % 159.91% 619.67% 103.23% -41.32% 6.74% 60.14% - Horiz. % -31.75% -12.21% -1.70% 52.53% 37.17% 39.86% 100.00%
NP to SH 4,362 2,016 172 -8,164 -5,068 -5,448 -14,056 - QoQ % 116.40% 1,072.09% 102.11% -61.09% 6.98% 61.24% - Horiz. % -31.04% -14.34% -1.22% 58.08% 36.06% 38.76% 100.00%
Tax Rate - % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Total Cost 27,620 28,696 22,680 43,769 33,733 31,934 31,828 -9.01% QoQ % -3.75% 26.53% -48.18% 29.75% 5.63% 0.33% - Horiz. % 86.78% 90.16% 71.26% 137.52% 105.99% 100.33% 100.00%
Net Worth 57,957 63,504 56,115 64,563 68,829 69,883 69,028 -10.99% QoQ % -8.73% 13.17% -13.09% -6.20% -1.51% 1.24% - Horiz. % 83.96% 92.00% 81.29% 93.53% 99.71% 101.24% 100.00%
Dividend 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 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 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 57,957 63,504 56,115 64,563 68,829 69,883 69,028 -10.99% QoQ % -8.73% 13.17% -13.09% -6.20% -1.51% 1.24% - Horiz. % 83.96% 92.00% 81.29% 93.53% 99.71% 101.24% 100.00%
NOSH 240,588 240,000 215,000 241,538 242,101 241,061 240,684 -0.03% QoQ % 0.25% 11.63% -10.99% -0.23% 0.43% 0.16% - Horiz. % 99.96% 99.72% 89.33% 100.35% 100.59% 100.16% 100.00%
Ratio Analysis 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 14.18 % 5.77 % 1.06 % -20.85 % -18.82 % -21.87 % -82.37 % - QoQ % 145.75% 444.34% 105.08% -10.79% 13.95% 73.45% - Horiz. % -17.22% -7.00% -1.29% 25.31% 22.85% 26.55% 100.00%
ROE 7.53 % 3.17 % 0.31 % -12.64 % -7.36 % -7.80 % -20.36 % - QoQ % 137.54% 922.58% 102.45% -71.74% 5.64% 61.69% - Horiz. % -36.98% -15.57% -1.52% 62.08% 36.15% 38.31% 100.00%
Per Share 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 13.38 12.69 10.66 14.99 11.73 10.87 7.25 50.40% QoQ % 5.44% 19.04% -28.89% 27.79% 7.91% 49.93% - Horiz. % 184.55% 175.03% 147.03% 206.76% 161.79% 149.93% 100.00%
EPS 1.81 0.84 0.08 -3.38 -2.09 -2.26 -5.84 - QoQ % 115.48% 950.00% 102.37% -61.72% 7.52% 61.30% - Horiz. % -30.99% -14.38% -1.37% 57.88% 35.79% 38.70% 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 0.2409 0.2646 0.2610 0.2673 0.2843 0.2899 0.2868 -10.97% QoQ % -8.96% 1.38% -2.36% -5.98% -1.93% 1.08% - Horiz. % 84.00% 92.26% 91.00% 93.20% 99.13% 101.08% 100.00%
Adjusted Per Share Value based on latest NOSH - 519,548 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 6.19 5.86 4.41 6.97 5.46 5.04 3.36 50.22% QoQ % 5.63% 32.88% -36.73% 27.66% 8.33% 50.00% - Horiz. % 184.23% 174.40% 131.25% 207.44% 162.50% 150.00% 100.00%
EPS 0.84 0.39 0.03 -1.57 -0.98 -1.05 -2.71 - QoQ % 115.38% 1,200.00% 101.91% -60.20% 6.67% 61.25% - Horiz. % -31.00% -14.39% -1.11% 57.93% 36.16% 38.75% 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 0.1116 0.1222 0.1080 0.1243 0.1325 0.1345 0.1329 -10.98% QoQ % -8.67% 13.15% -13.11% -6.19% -1.49% 1.20% - Horiz. % 83.97% 91.95% 81.26% 93.53% 99.70% 101.20% 100.00%
Price Multiplier on Financial Quarter End Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.3000 0.2950 0.2900 0.3000 0.3900 0.3400 0.3450 -
P/RPS 2.24 2.32 2.72 2.00 3.33 3.13 4.76 -39.47% QoQ % -3.45% -14.71% 36.00% -39.94% 6.39% -34.24% - Horiz. % 47.06% 48.74% 57.14% 42.02% 69.96% 65.76% 100.00%
P/EPS 16.54 35.12 362.50 -8.88 -18.63 -15.04 -5.91 - QoQ % -52.90% -90.31% 4,182.21% 52.33% -23.87% -154.48% - Horiz. % -279.86% -594.25% -6,133.67% 150.25% 315.23% 254.48% 100.00%
EY 6.04 2.85 0.28 -11.27 -5.37 -6.65 -16.93 - QoQ % 111.93% 917.86% 102.48% -109.87% 19.25% 60.72% - Horiz. % -35.68% -16.83% -1.65% 66.57% 31.72% 39.28% 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 1.11 1.11 1.12 1.37 1.17 1.20 2.76% QoQ % 12.61% 0.00% -0.89% -18.25% 17.09% -2.50% - Horiz. % 104.17% 92.50% 92.50% 93.33% 114.17% 97.50% 100.00%
Price Multiplier on Announcement Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 26/11/15 25/08/15 25/05/15 27/02/15 26/11/14 27/08/14 22/05/14 -
Price 0.3050 0.2950 0.3000 0.3050 0.3650 0.3550 0.3550 -
P/RPS 2.28 2.32 2.81 2.03 3.11 3.27 4.90 -39.92% QoQ % -1.72% -17.44% 38.42% -34.73% -4.89% -33.27% - Horiz. % 46.53% 47.35% 57.35% 41.43% 63.47% 66.73% 100.00%
P/EPS 16.82 35.12 375.00 -9.02 -17.44 -15.71 -6.08 - QoQ % -52.11% -90.63% 4,257.43% 48.28% -11.01% -158.39% - Horiz. % -276.64% -577.63% -6,167.76% 148.36% 286.84% 258.39% 100.00%
EY 5.95 2.85 0.27 -11.08 -5.74 -6.37 -16.45 - QoQ % 108.77% 955.56% 102.44% -93.03% 9.89% 61.28% - Horiz. % -36.17% -17.33% -1.64% 67.36% 34.89% 38.72% 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 1.27 1.11 1.15 1.14 1.28 1.22 1.24 1.60% QoQ % 14.41% -3.48% 0.88% -10.94% 4.92% -1.61% - Horiz. % 102.42% 89.52% 92.74% 91.94% 103.23% 98.39% 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
4Q2014 notes to accounts.pdf 
