[HOKHENG] QoQ Cumulative Quarter Result on 2015-06-30 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Cumulative Quarter Result 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 9,113 37,933 28,731 20,025 11,512 39,954 26,733 -51.17% QoQ % -75.98% 32.03% 43.48% 73.95% -71.19% 49.46% - Horiz. % 34.09% 141.90% 107.47% 74.91% 43.06% 149.46% 100.00%
PBT 554 1,848 1,439 1,105 847 1,667 1,324 -44.03% QoQ % -70.02% 28.42% 30.23% 30.46% -49.19% 25.91% - Horiz. % 41.84% 139.58% 108.69% 83.46% 63.97% 125.91% 100.00%
Tax -40 -902 -612 -395 -288 -836 -516 -81.79% QoQ % 95.57% -47.39% -54.94% -37.15% 65.55% -62.02% - Horiz. % 7.75% 174.81% 118.60% 76.55% 55.81% 162.02% 100.00%
NP 514 946 827 710 559 831 808 -26.01% QoQ % -45.67% 14.39% 16.48% 27.01% -32.73% 2.85% - Horiz. % 63.61% 117.08% 102.35% 87.87% 69.18% 102.85% 100.00%
NP to SH 512 968 837 748 593 867 841 -28.15% QoQ % -47.11% 15.65% 11.90% 26.14% -31.60% 3.09% - Horiz. % 60.88% 115.10% 99.52% 88.94% 70.51% 103.09% 100.00%
Tax Rate 7.22 % 48.81 % 42.53 % 35.75 % 34.00 % 50.15 % 38.97 % -67.47% QoQ % -85.21% 14.77% 18.97% 5.15% -32.20% 28.69% - Horiz. % 18.53% 125.25% 109.14% 91.74% 87.25% 128.69% 100.00%
Total Cost 8,599 36,987 27,904 19,315 10,953 39,123 25,925 -52.05% QoQ % -76.75% 32.55% 44.47% 76.34% -72.00% 50.91% - Horiz. % 33.17% 142.67% 107.63% 74.50% 42.25% 150.91% 100.00%
Net Worth 53,768 53,085 52,970 52,789 53,001 52,144 52,358 1.79% QoQ % 1.29% 0.22% 0.34% -0.40% 1.64% -0.41% - Horiz. % 102.69% 101.39% 101.17% 100.82% 101.23% 99.59% 100.00%
Dividend 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 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 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 53,768 53,085 52,970 52,789 53,001 52,144 52,358 1.79% QoQ % 1.29% 0.22% 0.34% -0.40% 1.64% -0.41% - Horiz. % 102.69% 101.39% 101.17% 100.82% 101.23% 99.59% 100.00%
NOSH 80,000 79,743 79,714 79,574 80,135 79,732 80,095 -0.08% QoQ % 0.32% 0.04% 0.18% -0.70% 0.51% -0.45% - Horiz. % 99.88% 99.56% 99.52% 99.35% 100.05% 99.55% 100.00%
Ratio Analysis 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 5.64 % 2.49 % 2.88 % 3.55 % 4.86 % 2.08 % 3.02 % 51.59% QoQ % 126.51% -13.54% -18.87% -26.95% 133.65% -31.13% - Horiz. % 186.75% 82.45% 95.36% 117.55% 160.93% 68.87% 100.00%
ROE 0.95 % 1.82 % 1.58 % 1.42 % 1.12 % 1.66 % 1.61 % -29.63% QoQ % -47.80% 15.19% 11.27% 26.79% -32.53% 3.11% - Horiz. % 59.01% 113.04% 98.14% 88.20% 69.57% 103.11% 100.00%
Per Share 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 11.39 47.57 36.04 25.17 14.37 50.11 33.38 -51.14% QoQ % -76.06% 31.99% 43.19% 75.16% -71.32% 50.12% - Horiz. % 34.12% 142.51% 107.97% 75.40% 43.05% 150.12% 100.00%
EPS 0.64 1.21 1.05 0.94 0.74 1.08 1.05 -28.09% QoQ % -47.11% 15.24% 11.70% 27.03% -31.48% 2.86% - Horiz. % 60.95% 115.24% 100.00% 89.52% 70.48% 102.86% 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 0.6721 0.6657 0.6645 0.6634 0.6614 0.6540 0.6537 1.87% QoQ % 0.96% 0.18% 0.17% 0.30% 1.13% 0.05% - Horiz. % 102.81% 101.84% 101.65% 101.48% 101.18% 100.05% 100.00%
Adjusted Per Share Value based on latest NOSH - 87,996 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 10.36 43.11 32.65 22.76 13.08 45.40 30.38 -51.16% QoQ % -75.97% 32.04% 43.45% 74.01% -71.19% 49.44% - Horiz. % 34.10% 141.90% 107.47% 74.92% 43.05% 149.44% 100.00%
EPS 0.58 1.10 0.95 0.85 0.67 0.99 0.96 -28.51% QoQ % -47.27% 15.79% 11.76% 26.87% -32.32% 3.13% - Horiz. % 60.42% 114.58% 98.96% 88.54% 69.79% 103.12% 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 0.6110 0.6033 0.6020 0.5999 0.6023 0.5926 0.5950 1.78% QoQ % 1.28% 0.22% 0.35% -0.40% 1.64% -0.40% - Horiz. % 102.69% 101.39% 101.18% 100.82% 101.23% 99.60% 100.00%
Price Multiplier on Financial Quarter End Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 0.3450 0.4000 0.4000 0.3400 0.3900 0.3550 0.4100 -
P/RPS 3.03 0.84 1.11 1.35 2.71 0.71 1.23 82.30% QoQ % 260.71% -24.32% -17.78% -50.18% 281.69% -42.28% - Horiz. % 246.34% 68.29% 90.24% 109.76% 220.33% 57.72% 100.00%
P/EPS 53.91 32.95 38.10 36.17 52.70 32.65 39.05 23.96% QoQ % 63.61% -13.52% 5.34% -31.37% 61.41% -16.39% - Horiz. % 138.05% 84.38% 97.57% 92.62% 134.96% 83.61% 100.00%
EY 1.86 3.03 2.62 2.76 1.90 3.06 2.56 -19.16% QoQ % -38.61% 15.65% -5.07% 45.26% -37.91% 19.53% - Horiz. % 72.66% 118.36% 102.34% 107.81% 74.22% 119.53% 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 0.60 0.60 0.51 0.59 0.54 0.63 -13.13% QoQ % -15.00% 0.00% 17.65% -13.56% 9.26% -14.29% - Horiz. % 80.95% 95.24% 95.24% 80.95% 93.65% 85.71% 100.00%
Price Multiplier on Announcement Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 30/05/16 29/02/16 23/11/15 24/08/15 29/05/15 27/02/15 28/11/14 -
Price 0.3350 0.3500 0.4000 0.3500 0.3200 0.4000 0.3900 -
P/RPS 2.94 0.74 1.11 1.39 2.23 0.80 1.17 84.73% QoQ % 297.30% -33.33% -20.14% -37.67% 178.75% -31.62% - Horiz. % 251.28% 63.25% 94.87% 118.80% 190.60% 68.38% 100.00%
P/EPS 52.34 28.83 38.10 37.23 43.24 36.79 37.14 25.67% QoQ % 81.55% -24.33% 2.34% -13.90% 17.53% -0.94% - Horiz. % 140.93% 77.63% 102.58% 100.24% 116.42% 99.06% 100.00%
EY 1.91 3.47 2.62 2.69 2.31 2.72 2.69 -20.39% QoQ % -44.96% 32.44% -2.60% 16.45% -15.07% 1.12% - Horiz. % 71.00% 129.00% 97.40% 100.00% 85.87% 101.12% 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 0.50 0.53 0.60 0.53 0.48 0.61 0.60 -11.44% QoQ % -5.66% -11.67% 13.21% 10.42% -21.31% 1.67% - Horiz. % 83.33% 88.33% 100.00% 88.33% 80.00% 101.67% 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_2015.pdf 
