[HOKHENG] QoQ Annualized Quarter Result on 2016-06-30 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Annualized Quarter Result 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 37,024 56,684 39,417 38,138 36,452 37,933 38,308 -2.25% QoQ % -34.68% 43.80% 3.35% 4.63% -3.90% -0.98% - Horiz. % 96.65% 147.97% 102.90% 99.56% 95.16% 99.02% 100.00%
PBT 2,356 1,649 1,370 1,462 2,216 1,848 1,918 14.66% QoQ % 42.87% 20.31% -6.25% -34.03% 19.91% -3.68% - Horiz. % 122.79% 85.95% 71.44% 76.20% 115.50% 96.32% 100.00%
Tax -604 -800 -409 -284 -160 -902 -816 -18.16% QoQ % 24.50% -95.44% -44.13% -77.50% 82.26% -10.54% - Horiz. % 74.02% 98.04% 50.16% 34.80% 19.61% 110.54% 100.00%
NP 1,752 849 961 1,178 2,056 946 1,102 36.12% QoQ % 106.36% -11.69% -18.39% -42.70% 117.34% -14.21% - Horiz. % 158.89% 77.00% 87.18% 106.83% 186.46% 85.79% 100.00%
NP to SH 1,772 860 968 1,178 2,048 968 1,116 36.06% QoQ % 106.05% -11.16% -17.83% -42.48% 111.57% -13.26% - Horiz. % 158.78% 77.06% 86.74% 105.56% 183.51% 86.74% 100.00%
Tax Rate 25.64 % 48.51 % 29.86 % 19.43 % 7.22 % 48.81 % 42.53 % -28.61% QoQ % -47.14% 62.46% 53.68% 169.11% -85.21% 14.77% - Horiz. % 60.29% 114.06% 70.21% 45.69% 16.98% 114.77% 100.00%
Total Cost 35,272 55,835 38,456 36,960 34,396 36,987 37,205 -3.49% QoQ % -36.83% 45.19% 4.05% 7.45% -7.01% -0.59% - Horiz. % 94.80% 150.07% 103.36% 99.34% 92.45% 99.41% 100.00%
Net Worth 54,554 54,120 53,835 53,575 53,768 53,085 52,970 1.98% QoQ % 0.80% 0.53% 0.49% -0.36% 1.29% 0.22% - Horiz. % 102.99% 102.17% 101.63% 101.14% 101.51% 100.22% 100.00%
Dividend 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 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 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 54,554 54,120 53,835 53,575 53,768 53,085 52,970 1.98% QoQ % 0.80% 0.53% 0.49% -0.36% 1.29% 0.22% - Horiz. % 102.99% 102.17% 101.63% 101.14% 101.51% 100.22% 100.00%
NOSH 79,968 80,000 79,780 79,594 80,000 79,743 79,714 0.21% QoQ % -0.04% 0.28% 0.23% -0.51% 0.32% 0.04% - Horiz. % 100.32% 100.36% 100.08% 99.85% 100.36% 100.04% 100.00%
Ratio Analysis 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 4.73 % 1.50 % 2.44 % 3.09 % 5.64 % 2.49 % 2.88 % 39.16% QoQ % 215.33% -38.52% -21.04% -45.21% 126.51% -13.54% - Horiz. % 164.24% 52.08% 84.72% 107.29% 195.83% 86.46% 100.00%
ROE 3.25 % 1.59 % 1.80 % 2.20 % 3.81 % 1.82 % 2.11 % 33.34% QoQ % 104.40% -11.67% -18.18% -42.26% 109.34% -13.74% - Horiz. % 154.03% 75.36% 85.31% 104.27% 180.57% 86.26% 100.00%
Per Share 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 46.30 70.86 49.41 47.92 45.57 47.57 48.06 -2.45% QoQ % -34.66% 43.41% 3.11% 5.16% -4.20% -1.02% - Horiz. % 96.34% 147.44% 102.81% 99.71% 94.82% 98.98% 100.00%
EPS 2.20 1.08 1.21 1.48 2.56 1.21 1.40 35.13% QoQ % 103.70% -10.74% -18.24% -42.19% 111.57% -13.57% - Horiz. % 157.14% 77.14% 86.43% 105.71% 182.86% 86.43% 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 0.6822 0.6765 0.6748 0.6731 0.6721 0.6657 0.6645 1.77% QoQ % 0.84% 0.25% 0.25% 0.15% 0.96% 0.18% - Horiz. % 102.66% 101.81% 101.55% 101.29% 101.14% 100.18% 100.00%
Adjusted Per Share Value based on latest NOSH - 87,996 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 42.07 64.42 44.79 43.34 41.42 43.11 43.53 -2.25% QoQ % -34.69% 43.83% 3.35% 4.64% -3.92% -0.96% - Horiz. % 96.65% 147.99% 102.89% 99.56% 95.15% 99.04% 100.00%
EPS 2.01 0.98 1.10 1.34 2.33 1.10 1.27 35.77% QoQ % 105.10% -10.91% -17.91% -42.49% 111.82% -13.39% - Horiz. % 158.27% 77.17% 86.61% 105.51% 183.46% 86.61% 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 0.6200 0.6150 0.6118 0.6088 0.6110 0.6033 0.6020 1.98% QoQ % 0.81% 0.52% 0.49% -0.36% 1.28% 0.22% - Horiz. % 102.99% 102.16% 101.63% 101.13% 101.50% 100.22% 100.00%
Price Multiplier on Financial Quarter End Date 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 0.3700 0.2900 0.2800 0.3250 0.3450 0.4000 0.4000 -
P/RPS 0.80 0.41 0.57 0.68 0.76 0.84 0.83 -2.42% QoQ % 95.12% -28.07% -16.18% -10.53% -9.52% 1.20% - Horiz. % 96.39% 49.40% 68.67% 81.93% 91.57% 101.20% 100.00%
P/EPS 16.70 26.98 23.08 21.96 13.48 32.95 28.57 -30.07% QoQ % -38.10% 16.90% 5.10% 62.91% -59.09% 15.33% - Horiz. % 58.45% 94.43% 80.78% 76.86% 47.18% 115.33% 100.00%
EY 5.99 3.71 4.33 4.55 7.42 3.03 3.50 43.03% QoQ % 61.46% -14.32% -4.84% -38.68% 144.88% -13.43% - Horiz. % 171.14% 106.00% 123.71% 130.00% 212.00% 86.57% 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 0.54 0.43 0.41 0.48 0.51 0.60 0.60 -6.78% QoQ % 25.58% 4.88% -14.58% -5.88% -15.00% 0.00% - Horiz. % 90.00% 71.67% 68.33% 80.00% 85.00% 100.00% 100.00%
Price Multiplier on Announcement Date 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 29/05/17 27/02/17 24/11/16 26/08/16 30/05/16 29/02/16 23/11/15 -
Price 0.3500 0.3600 0.3050 0.3200 0.3350 0.3500 0.4000 -
P/RPS 0.76 0.51 0.62 0.67 0.74 0.74 0.83 -5.70% QoQ % 49.02% -17.74% -7.46% -9.46% 0.00% -10.84% - Horiz. % 91.57% 61.45% 74.70% 80.72% 89.16% 89.16% 100.00%
P/EPS 15.80 33.49 25.14 21.62 13.09 28.83 28.57 -32.60% QoQ % -52.82% 33.21% 16.28% 65.16% -54.60% 0.91% - Horiz. % 55.30% 117.22% 87.99% 75.67% 45.82% 100.91% 100.00%
EY 6.33 2.99 3.98 4.63 7.64 3.47 3.50 48.39% QoQ % 111.71% -24.87% -14.04% -39.40% 120.17% -0.86% - Horiz. % 180.86% 85.43% 113.71% 132.29% 218.29% 99.14% 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 0.51 0.53 0.45 0.48 0.50 0.53 0.60 -10.26% QoQ % -3.77% 17.78% -6.25% -4.00% -5.66% -11.67% - Horiz. % 85.00% 88.33% 75.00% 80.00% 83.33% 88.33% 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_2016.pdf 
