[HOKHENG] QoQ Annualized Quarter Result on 2013-06-30 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Annualized Quarter Result 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 33,928 39,719 37,634 35,802 34,836 34,718 33,296 1.26% QoQ % -14.58% 5.54% 5.12% 2.77% 0.34% 4.27% - Horiz. % 101.90% 119.29% 113.03% 107.53% 104.63% 104.27% 100.00%
PBT 2,152 1,551 1,154 1,020 972 1,040 1,976 5.86% QoQ % 38.75% 34.32% 13.20% 4.94% -6.54% -47.37% - Horiz. % 108.91% 78.49% 58.43% 51.62% 49.19% 52.63% 100.00%
Tax -720 -579 -596 -612 -556 -316 -636 8.63% QoQ % -24.35% 2.85% 2.61% -10.07% -75.95% 50.31% - Horiz. % 113.21% 91.04% 93.71% 96.23% 87.42% 49.69% 100.00%
NP 1,432 972 558 408 416 724 1,340 4.53% QoQ % 47.33% 73.99% 36.93% -1.92% -42.54% -45.97% - Horiz. % 106.87% 72.54% 41.69% 30.45% 31.04% 54.03% 100.00%
NP to SH 1,568 1,169 800 698 768 729 1,334 11.35% QoQ % 34.13% 46.12% 14.61% -9.11% 5.35% -45.38% - Horiz. % 117.48% 87.59% 59.94% 52.30% 57.54% 54.62% 100.00%
Tax Rate 33.46 % 37.33 % 51.62 % 60.00 % 57.20 % 30.38 % 32.19 % 2.62% QoQ % -10.37% -27.68% -13.97% 4.90% 88.28% -5.62% - Horiz. % 103.95% 115.97% 160.36% 186.39% 177.69% 94.38% 100.00%
Total Cost 32,496 38,747 37,076 35,394 34,420 33,994 31,956 1.12% QoQ % -16.13% 4.51% 4.75% 2.83% 1.25% 6.38% - Horiz. % 101.69% 121.25% 116.02% 110.76% 107.71% 106.38% 100.00%
Net Worth 51,848 51,500 50,887 50,200 50,479 50,287 57,056 -6.19% QoQ % 0.68% 1.20% 1.37% -0.55% 0.38% -11.86% - Horiz. % 90.87% 90.26% 89.19% 87.98% 88.47% 88.14% 100.00%
Dividend 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 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 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 51,848 51,500 50,887 50,200 50,479 50,287 57,056 -6.19% QoQ % 0.68% 1.20% 1.37% -0.55% 0.38% -11.86% - Horiz. % 90.87% 90.26% 89.19% 87.98% 88.47% 88.14% 100.00%
NOSH 79,999 80,068 80,000 79,318 80,000 79,999 80,079 -0.07% QoQ % -0.09% 0.09% 0.86% -0.85% 0.00% -0.10% - Horiz. % 99.90% 99.99% 99.90% 99.05% 99.90% 99.90% 100.00%
Ratio Analysis 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 4.22 % 2.45 % 1.48 % 1.14 % 1.19 % 2.09 % 4.02 % 3.29% QoQ % 72.24% 65.54% 29.82% -4.20% -43.06% -48.01% - Horiz. % 104.98% 60.95% 36.82% 28.36% 29.60% 51.99% 100.00%
ROE 3.02 % 2.27 % 1.57 % 1.39 % 1.52 % 1.45 % 2.34 % 18.56% QoQ % 33.04% 44.59% 12.95% -8.55% 4.83% -38.03% - Horiz. % 129.06% 97.01% 67.09% 59.40% 64.96% 61.97% 100.00%
Per Share 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 42.41 49.61 47.04 45.14 43.55 43.40 41.58 1.33% QoQ % -14.51% 5.46% 4.21% 3.65% 0.35% 4.38% - Horiz. % 102.00% 119.31% 113.13% 108.56% 104.74% 104.38% 100.00%
EPS 1.96 1.46 1.00 0.88 0.96 0.91 1.67 11.28% QoQ % 34.25% 46.00% 13.64% -8.33% 5.49% -45.51% - Horiz. % 117.37% 87.43% 59.88% 52.69% 57.49% 54.49% 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 0.6481 0.6432 0.6361 0.6329 0.6310 0.6286 0.7125 -6.13% QoQ % 0.76% 1.12% 0.51% 0.30% 0.38% -11.78% - Horiz. % 90.96% 90.27% 89.28% 88.83% 88.56% 88.22% 100.00%
Adjusted Per Share Value based on latest NOSH - 87,996 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 38.56 45.14 42.77 40.69 39.59 39.45 37.84 1.27% QoQ % -14.58% 5.54% 5.11% 2.78% 0.35% 4.25% - Horiz. % 101.90% 119.29% 113.03% 107.53% 104.62% 104.25% 100.00%
EPS 1.78 1.33 0.91 0.79 0.87 0.83 1.52 11.11% QoQ % 33.83% 46.15% 15.19% -9.20% 4.82% -45.39% - Horiz. % 117.11% 87.50% 59.87% 51.97% 57.24% 54.61% 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 0.5892 0.5853 0.5783 0.5705 0.5737 0.5715 0.6484 -6.19% QoQ % 0.67% 1.21% 1.37% -0.56% 0.38% -11.86% - Horiz. % 90.87% 90.27% 89.19% 87.99% 88.48% 88.14% 100.00%
Price Multiplier on Financial Quarter End Date 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.4650 0.3400 0.2900 0.2900 0.2800 0.3300 0.3100 -
P/RPS 1.10 0.69 0.62 0.64 0.64 0.76 0.75 29.12% QoQ % 59.42% 11.29% -3.12% 0.00% -15.79% 1.33% - Horiz. % 146.67% 92.00% 82.67% 85.33% 85.33% 101.33% 100.00%
P/EPS 23.72 23.29 29.00 32.95 29.17 36.21 18.60 17.62% QoQ % 1.85% -19.69% -11.99% 12.96% -19.44% 94.68% - Horiz. % 127.53% 125.22% 155.91% 177.15% 156.83% 194.68% 100.00%
EY 4.22 4.29 3.45 3.03 3.43 2.76 5.38 -14.96% QoQ % -1.63% 24.35% 13.86% -11.66% 24.28% -48.70% - Horiz. % 78.44% 79.74% 64.13% 56.32% 63.75% 51.30% 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 0.72 0.53 0.46 0.46 0.44 0.52 0.44 38.90% QoQ % 35.85% 15.22% 0.00% 4.55% -15.38% 18.18% - Horiz. % 163.64% 120.45% 104.55% 104.55% 100.00% 118.18% 100.00%
Price Multiplier on Announcement Date 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 26/05/14 28/02/14 25/11/13 26/08/13 27/05/13 28/02/13 26/11/12 -
Price 0.4600 0.4350 0.2900 0.3150 0.3000 0.2900 0.3100 -
P/RPS 1.08 0.88 0.62 0.70 0.69 0.67 0.75 27.55% QoQ % 22.73% 41.94% -11.43% 1.45% 2.99% -10.67% - Horiz. % 144.00% 117.33% 82.67% 93.33% 92.00% 89.33% 100.00%
P/EPS 23.47 29.79 29.00 35.80 31.25 31.82 18.60 16.79% QoQ % -21.22% 2.72% -18.99% 14.56% -1.79% 71.08% - Horiz. % 126.18% 160.16% 155.91% 192.47% 168.01% 171.08% 100.00%
EY 4.26 3.36 3.45 2.79 3.20 3.14 5.38 -14.42% QoQ % 26.79% -2.61% 23.66% -12.81% 1.91% -41.64% - Horiz. % 79.18% 62.45% 64.13% 51.86% 59.48% 58.36% 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 0.71 0.68 0.46 0.50 0.48 0.46 0.44 37.61% QoQ % 4.41% 47.83% -8.00% 4.17% 4.35% 4.55% - Horiz. % 161.36% 154.55% 104.55% 113.64% 109.09% 104.55% 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
Hock Heng - Q2_2013.pdf 
