[HONGSENG] QoQ Annualized Quarter Result on 2016-12-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Annualized Quarter Result 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 20,436 20,558 33,662 30,857 25,870 24,558 21,504 -3.34% QoQ % -0.59% -38.93% 9.09% 19.27% 5.35% 14.20% - Horiz. % 95.03% 95.60% 156.54% 143.49% 120.31% 114.20% 100.00%
PBT -12,274 -10,750 -9,493 8,702 -5,936 -4,930 -10,260 12.68% QoQ % -14.18% -13.24% -209.09% 246.60% -20.41% 51.95% - Horiz. % 119.64% 104.78% 92.53% -84.81% 57.86% 48.05% 100.00%
Tax -169 -250 1,150 -16,349 24 18 -32 203.36% QoQ % 32.27% -121.72% 107.04% -68,220.83% 33.33% 156.25% - Horiz. % 529.17% 781.25% -3,596.59% 51,090.62% -75.00% -56.25% 100.00%
NP -12,444 -11,000 -8,342 -7,647 -5,912 -4,912 -10,292 13.48% QoQ % -13.13% -31.86% -9.09% -29.35% -20.36% 52.27% - Horiz. % 120.91% 106.88% 81.06% 74.30% 57.44% 47.73% 100.00%
NP to SH -12,224 -11,096 -8,392 -7,693 -5,952 -5,046 -10,724 9.11% QoQ % -10.17% -32.22% -9.09% -29.25% -17.95% 52.95% - Horiz. % 113.99% 103.47% 78.26% 71.74% 55.50% 47.05% 100.00%
Tax Rate - % - % - % 187.88 % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Total Cost 32,880 31,558 42,004 38,504 31,782 29,470 31,796 2.26% QoQ % 4.19% -24.87% 9.09% 21.15% 7.85% -7.32% - Horiz. % 103.41% 99.25% 132.11% 121.10% 99.96% 92.68% 100.00%
Net Worth 53,787 57,026 50,702 49,238 55,558 57,908 58,474 -5.41% QoQ % -5.68% 12.47% 2.97% -11.38% -4.06% -0.97% - Horiz. % 91.98% 97.52% 86.71% 84.21% 95.01% 99.03% 100.00%
Dividend 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 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 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 53,787 57,026 50,702 49,238 55,558 57,908 58,474 -5.41% QoQ % -5.68% 12.47% 2.97% -11.38% -4.06% -0.97% - Horiz. % 91.98% 97.52% 86.71% 84.21% 95.01% 99.03% 100.00%
NOSH 265,485 265,485 241,555 241,130 241,351 240,285 241,531 6.50% QoQ % 0.00% 9.91% 0.18% -0.09% 0.44% -0.52% - Horiz. % 109.92% 109.92% 100.01% 99.83% 99.93% 99.48% 100.00%
Ratio Analysis 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin -60.89 % -53.51 % -24.78 % -24.78 % -22.85 % -20.00 % -47.86 % 17.40% QoQ % -13.79% -115.94% 0.00% -8.45% -14.25% 58.21% - Horiz. % 127.23% 111.81% 51.78% 51.78% 47.74% 41.79% 100.00%
ROE -22.73 % -19.46 % -16.55 % -15.62 % -10.71 % -8.71 % -18.34 % 15.37% QoQ % -16.80% -17.58% -5.95% -45.85% -22.96% 52.51% - Horiz. % 123.94% 106.11% 90.24% 85.17% 58.40% 47.49% 100.00%
Per Share 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 7.70 7.74 13.94 12.80 10.72 10.22 8.90 -9.20% QoQ % -0.52% -44.48% 8.91% 19.40% 4.89% 14.83% - Horiz. % 86.52% 86.97% 156.63% 143.82% 120.45% 114.83% 100.00%
EPS -4.60 -4.18 -3.46 -3.17 -2.47 -2.10 4.44 - QoQ % -10.05% -20.81% -9.15% -28.34% -17.62% -147.30% - Horiz. % -103.60% -94.14% -77.93% -71.40% -55.63% -47.30% 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 0.2026 0.2148 0.2099 0.2042 0.2302 0.2410 0.2421 -11.19% QoQ % -5.68% 2.33% 2.79% -11.29% -4.48% -0.45% - Horiz. % 83.68% 88.72% 86.70% 84.35% 95.08% 99.55% 100.00%
Adjusted Per Share Value based on latest NOSH - 519,548 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 3.93 3.96 6.48 5.94 4.98 4.73 4.14 -3.41% QoQ % -0.76% -38.89% 9.09% 19.28% 5.29% 14.25% - Horiz. % 94.93% 95.65% 156.52% 143.48% 120.29% 114.25% 100.00%
EPS -2.35 -2.14 -1.62 -1.48 -1.15 -0.97 -2.06 9.17% QoQ % -9.81% -32.10% -9.46% -28.70% -18.56% 52.91% - Horiz. % 114.08% 103.88% 78.64% 71.84% 55.83% 47.09% 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 0.1035 0.1098 0.0976 0.0948 0.1069 0.1115 0.1125 -5.40% QoQ % -5.74% 12.50% 2.95% -11.32% -4.13% -0.89% - Horiz. % 92.00% 97.60% 86.76% 84.27% 95.02% 99.11% 100.00%
Price Multiplier on Financial Quarter End Date 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 0.2550 0.3000 0.3000 0.2950 0.2800 0.2650 0.2950 -
P/RPS 3.31 3.87 2.15 2.31 2.61 2.59 3.31 - QoQ % -14.47% 80.00% -6.93% -11.49% 0.77% -21.75% - Horiz. % 100.00% 116.92% 64.95% 69.79% 78.85% 78.25% 100.00%
P/EPS -5.54 -7.18 -8.63 -9.25 -11.35 -12.62 -6.64 -11.36% QoQ % 22.84% 16.80% 6.70% 18.50% 10.06% -90.06% - Horiz. % 83.43% 108.13% 129.97% 139.31% 170.93% 190.06% 100.00%
EY -18.06 -13.93 -11.58 -10.81 -8.81 -7.92 -15.05 12.91% QoQ % -29.65% -20.29% -7.12% -22.70% -11.24% 47.38% - Horiz. % 120.00% 92.56% 76.94% 71.83% 58.54% 52.62% 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 1.26 1.40 1.43 1.44 1.22 1.10 1.22 2.17% QoQ % -10.00% -2.10% -0.69% 18.03% 10.91% -9.84% - Horiz. % 103.28% 114.75% 117.21% 118.03% 100.00% 90.16% 100.00%
Price Multiplier on Announcement Date 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 23/11/17 24/08/17 25/05/17 28/02/17 24/11/16 26/08/16 26/05/16 -
Price 0.2500 0.2600 0.3050 0.2850 0.3050 0.2600 0.2800 -
P/RPS 3.25 3.36 2.19 2.23 2.85 2.54 3.14 2.32% QoQ % -3.27% 53.42% -1.79% -21.75% 12.20% -19.11% - Horiz. % 103.50% 107.01% 69.75% 71.02% 90.76% 80.89% 100.00%
P/EPS -5.43 -6.22 -8.78 -8.93 -12.37 -12.38 -6.31 -9.52% QoQ % 12.70% 29.16% 1.68% 27.81% 0.08% -96.20% - Horiz. % 86.05% 98.57% 139.14% 141.52% 196.04% 196.20% 100.00%
EY -18.42 -16.08 -11.39 -11.19 -8.09 -8.08 -15.86 10.48% QoQ % -14.55% -41.18% -1.79% -38.32% -0.12% 49.05% - Horiz. % 116.14% 101.39% 71.82% 70.55% 51.01% 50.95% 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 1.23 1.21 1.45 1.40 1.32 1.08 1.16 3.98% QoQ % 1.65% -16.55% 3.57% 6.06% 22.22% -6.90% - Horiz. % 106.03% 104.31% 125.00% 120.69% 113.79% 93.10% 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
Panpages Notes to account Q4 2016 final.pdf 
