Highlights

[HONGSENG] QoQ Cumulative Quarter Result on 2017-03-31 [#0]

Stock [HONGSENG]: HONG SENG CONSOLIDATED BERHAD
Announcement Date 25-May-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
31-Mar-2017
Profit Trend QoQ -     0.00%    YoY -     -186.95%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 27,350 15,327 10,279 30,857 30,857 19,403 12,279 70.31%
  QoQ % 78.44% 49.11% -66.69% 0.00% 59.03% 58.02% -
  Horiz. % 222.74% 124.82% 83.71% 251.30% 251.30% 158.02% 100.00%
PBT -9,783 -9,206 -5,375 -8,702 8,702 -4,452 -2,465 150.04%
  QoQ % -6.27% -71.27% 38.23% -200.00% 295.46% -80.61% -
  Horiz. % 396.88% 373.47% 218.05% 353.02% -353.02% 180.61% 100.00%
Tax -127 -127 -125 1,055 -16,349 18 9 -
  QoQ % 0.00% -1.60% -111.85% 106.45% -90,927.77% 100.00% -
  Horiz. % -1,411.11% -1,411.11% -1,388.89% 11,722.22% -181,655.55% 200.00% 100.00%
NP -9,910 -9,333 -5,500 -7,647 -7,647 -4,434 -2,456 152.81%
  QoQ % -6.18% -69.69% 28.08% 0.00% -72.46% -80.54% -
  Horiz. % 403.50% 380.01% 223.94% 311.36% 311.36% 180.54% 100.00%
NP to SH -9,685 -9,168 -5,548 -7,693 -7,693 -4,464 -2,523 144.56%
  QoQ % -5.64% -65.25% 27.88% 0.00% -72.33% -76.93% -
  Horiz. % 383.87% 363.38% 219.90% 304.91% 304.91% 176.93% 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% 0.00% 100.00% - -
Total Cost 37,260 24,660 15,779 38,504 38,504 23,837 14,735 85.29%
  QoQ % 51.09% 56.28% -59.02% 0.00% 61.53% 61.77% -
  Horiz. % 252.87% 167.36% 107.09% 261.31% 261.31% 161.77% 100.00%
Net Worth 45,451 53,787 57,026 50,702 49,238 55,558 57,908 -14.87%
  QoQ % -15.50% -5.68% 12.47% 2.97% -11.38% -4.06% -
  Horiz. % 78.49% 92.88% 98.48% 87.56% 85.03% 95.94% 100.00%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 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
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 45,451 53,787 57,026 50,702 49,238 55,558 57,908 -14.87%
  QoQ % -15.50% -5.68% 12.47% 2.97% -11.38% -4.06% -
  Horiz. % 78.49% 92.88% 98.48% 87.56% 85.03% 95.94% 100.00%
NOSH 265,485 265,485 265,485 241,555 241,130 241,351 240,285 6.86%
  QoQ % 0.00% 0.00% 9.91% 0.18% -0.09% 0.44% -
  Horiz. % 110.49% 110.49% 110.49% 100.53% 100.35% 100.44% 100.00%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin -36.23 % -60.89 % -53.51 % -24.78 % -24.78 % -22.85 % -20.00 % 48.44%
  QoQ % 40.50% -13.79% -115.94% 0.00% -8.45% -14.25% -
  Horiz. % 181.15% 304.45% 267.55% 123.90% 123.90% 114.25% 100.00%
ROE -21.31 % -17.04 % -9.73 % -15.17 % -15.62 % -8.03 % -4.36 % 187.17%
  QoQ % -25.06% -75.13% 35.86% 2.88% -94.52% -84.17% -
  Horiz. % 488.76% 390.83% 223.17% 347.94% 358.26% 184.17% 100.00%
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 10.30 5.77 3.87 12.77 12.80 8.04 5.11 59.36%
  QoQ % 78.51% 49.10% -69.69% -0.23% 59.20% 57.34% -
  Horiz. % 201.57% 112.92% 75.73% 249.90% 250.49% 157.34% 100.00%
EPS -3.73 -3.45 -2.09 -3.17 -3.17 -1.85 -1.05 132.28%
  QoQ % -8.12% -65.07% 34.07% 0.00% -71.35% -76.19% -
  Horiz. % 355.24% 328.57% 199.05% 301.90% 301.90% 176.19% 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 0.1712 0.2026 0.2148 0.2099 0.2042 0.2302 0.2410 -20.34%
  QoQ % -15.50% -5.68% 2.33% 2.79% -11.29% -4.48% -
  Horiz. % 71.04% 84.07% 89.13% 87.10% 84.73% 95.52% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,096,088
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 2.50 1.40 0.94 2.82 2.82 1.77 1.12 70.55%
  QoQ % 78.57% 48.94% -66.67% 0.00% 59.32% 58.04% -
  Horiz. % 223.21% 125.00% 83.93% 251.79% 251.79% 158.04% 100.00%
EPS -0.88 -0.84 -0.51 -0.70 -0.70 -0.41 -0.23 144.03%
  QoQ % -4.76% -64.71% 27.14% 0.00% -70.73% -78.26% -
  Horiz. % 382.61% 365.22% 221.74% 304.35% 304.35% 178.26% 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 0.0415 0.0491 0.0520 0.0463 0.0449 0.0507 0.0528 -14.79%
  QoQ % -15.48% -5.58% 12.31% 3.12% -11.44% -3.98% -
  Horiz. % 78.60% 92.99% 98.48% 87.69% 85.04% 96.02% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.2450 0.2550 0.3000 0.3000 0.2950 0.2800 0.2650 -
P/RPS 2.38 4.42 7.75 2.35 2.31 3.48 5.19 -40.45%
  QoQ % -46.15% -42.97% 229.79% 1.73% -33.62% -32.95% -
  Horiz. % 45.86% 85.16% 149.33% 45.28% 44.51% 67.05% 100.00%
P/EPS -6.72 -7.38 -14.36 -9.42 -9.25 -15.14 -25.24 -58.51%
  QoQ % 8.94% 48.61% -52.44% -1.84% 38.90% 40.02% -
  Horiz. % 26.62% 29.24% 56.89% 37.32% 36.65% 59.98% 100.00%
EY -14.89 -13.54 -6.97 -10.62 -10.81 -6.61 -3.96 141.22%
  QoQ % -9.97% -94.26% 34.37% 1.76% -63.54% -66.92% -
  Horiz. % 376.01% 341.92% 176.01% 268.18% 272.98% 166.92% 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 1.43 1.26 1.40 1.43 1.44 1.22 1.10 19.06%
  QoQ % 13.49% -10.00% -2.10% -0.69% 18.03% 10.91% -
  Horiz. % 130.00% 114.55% 127.27% 130.00% 130.91% 110.91% 100.00%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 27/02/18 23/11/17 24/08/17 25/05/17 28/02/17 24/11/16 26/08/16 -
Price 0.2600 0.2500 0.2600 0.3050 0.2850 0.3050 0.2600 -
P/RPS 2.52 4.33 6.72 2.39 2.23 3.79 5.09 -37.34%
  QoQ % -41.80% -35.57% 181.17% 7.17% -41.16% -25.54% -
  Horiz. % 49.51% 85.07% 132.02% 46.95% 43.81% 74.46% 100.00%
P/EPS -7.13 -7.24 -12.44 -9.58 -8.93 -16.49 -24.76 -56.29%
  QoQ % 1.52% 41.80% -29.85% -7.28% 45.85% 33.40% -
  Horiz. % 28.80% 29.24% 50.24% 38.69% 36.07% 66.60% 100.00%
EY -14.03 -13.81 -8.04 -10.44 -11.19 -6.06 -4.04 128.81%
  QoQ % -1.59% -71.77% 22.99% 6.70% -84.65% -50.00% -
  Horiz. % 347.28% 341.83% 199.01% 258.42% 276.98% 150.00% 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 1.52 1.23 1.21 1.45 1.40 1.32 1.08 25.51%
  QoQ % 23.58% 1.65% -16.55% 3.57% 6.06% 22.22% -
  Horiz. % 140.74% 113.89% 112.04% 134.26% 129.63% 122.22% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

1490 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 1.870.00 
 UCREST 0.2550.00 
 PUC 0.100.00 
 WILLOW 0.5250.00 
 IRIS 0.340.00 
 YINSON-C11 0.070.00 
 BTECH 0.530.00 
 3A 0.7850.00 
 M3TECH 0.050.00 
 LAMBO 0.0250.00 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS