[HOKHENG] QoQ Cumulative Quarter Result on 2016-12-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Cumulative 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 28,424 19,932 9,256 56,684 29,563 19,069 9,113 113.33% QoQ % 42.60% 115.34% -83.67% 91.74% 55.03% 109.25% - Horiz. % 311.91% 218.72% 101.57% 622.01% 324.40% 209.25% 100.00%
PBT 1,303 1,121 589 1,649 1,028 731 554 76.77% QoQ % 16.24% 90.32% -64.28% 60.41% 40.63% 31.95% - Horiz. % 235.20% 202.35% 106.32% 297.65% 185.56% 131.95% 100.00%
Tax -302 -268 -151 -800 -307 -142 -40 284.38% QoQ % -12.69% -77.48% 81.12% -160.59% -116.20% -255.00% - Horiz. % 755.00% 670.00% 377.50% 2,000.00% 767.50% 355.00% 100.00%
NP 1,001 853 438 849 721 589 514 55.89% QoQ % 17.35% 94.75% -48.41% 17.75% 22.41% 14.59% - Horiz. % 194.75% 165.95% 85.21% 165.18% 140.27% 114.59% 100.00%
NP to SH 1,011 862 443 860 726 589 512 57.33% QoQ % 17.29% 94.58% -48.49% 18.46% 23.26% 15.04% - Horiz. % 197.46% 168.36% 86.52% 167.97% 141.80% 115.04% 100.00%
Tax Rate 23.18 % 23.91 % 25.64 % 48.51 % 29.86 % 19.43 % 7.22 % 117.48% QoQ % -3.05% -6.75% -47.14% 62.46% 53.68% 169.11% - Horiz. % 321.05% 331.16% 355.12% 671.88% 413.57% 269.11% 100.00%
Total Cost 27,423 19,079 8,818 55,835 28,842 18,480 8,599 116.51% QoQ % 43.73% 116.36% -84.21% 93.59% 56.07% 114.91% - Horiz. % 318.91% 221.87% 102.55% 649.32% 335.41% 214.91% 100.00%
Net Worth 55,117 54,965 54,554 54,120 53,835 53,575 53,768 1.66% QoQ % 0.28% 0.75% 0.80% 0.53% 0.49% -0.36% - Horiz. % 102.51% 102.23% 101.46% 100.65% 100.13% 99.64% 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 55,117 54,965 54,554 54,120 53,835 53,575 53,768 1.66% QoQ % 0.28% 0.75% 0.80% 0.53% 0.49% -0.36% - Horiz. % 102.51% 102.23% 101.46% 100.65% 100.13% 99.64% 100.00%
NOSH 79,961 79,961 79,968 80,000 79,780 79,594 80,000 -0.03% QoQ % 0.00% -0.01% -0.04% 0.28% 0.23% -0.51% - Horiz. % 99.95% 99.95% 99.96% 100.00% 99.73% 99.49% 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 3.52 % 4.28 % 4.73 % 1.50 % 2.44 % 3.09 % 5.64 % -26.95% QoQ % -17.76% -9.51% 215.33% -38.52% -21.04% -45.21% - Horiz. % 62.41% 75.89% 83.87% 26.60% 43.26% 54.79% 100.00%
ROE 1.83 % 1.57 % 0.81 % 1.59 % 1.35 % 1.10 % 0.95 % 54.76% QoQ % 16.56% 93.83% -49.06% 17.78% 22.73% 15.79% - Horiz. % 192.63% 165.26% 85.26% 167.37% 142.11% 115.79% 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 35.55 24.93 11.57 70.86 37.06 23.96 11.39 113.42% QoQ % 42.60% 115.47% -83.67% 91.20% 54.67% 110.36% - Horiz. % 312.12% 218.88% 101.58% 622.12% 325.37% 210.36% 100.00%
EPS 1.26 1.08 0.55 1.08 0.91 0.74 0.64 57.02% QoQ % 16.67% 96.36% -49.07% 18.68% 22.97% 15.63% - Horiz. % 196.88% 168.75% 85.94% 168.75% 142.19% 115.62% 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 0.6893 0.6874 0.6822 0.6765 0.6748 0.6731 0.6721 1.70% QoQ % 0.28% 0.76% 0.84% 0.25% 0.25% 0.15% - Horiz. % 102.56% 102.28% 101.50% 100.65% 100.40% 100.15% 100.00%
Adjusted Per Share Value based on latest NOSH - 87,996 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 32.30 22.65 10.52 64.42 33.60 21.67 10.36 113.27% QoQ % 42.60% 115.30% -83.67% 91.73% 55.05% 109.17% - Horiz. % 311.78% 218.63% 101.54% 621.81% 324.32% 209.17% 100.00%
EPS 1.15 0.98 0.50 0.98 0.83 0.67 0.58 57.76% QoQ % 17.35% 96.00% -48.98% 18.07% 23.88% 15.52% - Horiz. % 198.28% 168.97% 86.21% 168.97% 143.10% 115.52% 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 0.6264 0.6246 0.6200 0.6150 0.6118 0.6088 0.6110 1.67% QoQ % 0.29% 0.74% 0.81% 0.52% 0.49% -0.36% - Horiz. % 102.52% 102.23% 101.47% 100.65% 100.13% 99.64% 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 0.3200 0.3200 0.3700 0.2900 0.2800 0.3250 0.3450 -
P/RPS 0.90 1.28 3.20 0.41 0.76 1.36 3.03 -55.45% QoQ % -29.69% -60.00% 680.49% -46.05% -44.12% -55.12% - Horiz. % 29.70% 42.24% 105.61% 13.53% 25.08% 44.88% 100.00%
P/EPS 25.31 29.68 66.79 26.98 30.77 43.92 53.91 -39.57% QoQ % -14.72% -55.56% 147.55% -12.32% -29.94% -18.53% - Horiz. % 46.95% 55.05% 123.89% 50.05% 57.08% 81.47% 100.00%
EY 3.95 3.37 1.50 3.71 3.25 2.28 1.86 65.14% QoQ % 17.21% 124.67% -59.57% 14.15% 42.54% 22.58% - Horiz. % 212.37% 181.18% 80.65% 199.46% 174.73% 122.58% 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 0.46 0.47 0.54 0.43 0.41 0.48 0.51 -6.64% QoQ % -2.13% -12.96% 25.58% 4.88% -14.58% -5.88% - Horiz. % 90.20% 92.16% 105.88% 84.31% 80.39% 94.12% 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 24/11/17 28/08/17 29/05/17 27/02/17 24/11/16 26/08/16 30/05/16 -
Price 0.6150 0.3400 0.3500 0.3600 0.3050 0.3200 0.3350 -
P/RPS 1.73 1.36 3.02 0.51 0.82 1.34 2.94 -29.76% QoQ % 27.21% -54.97% 492.16% -37.80% -38.81% -54.42% - Horiz. % 58.84% 46.26% 102.72% 17.35% 27.89% 45.58% 100.00%
P/EPS 48.64 31.54 63.18 33.49 33.52 43.24 52.34 -4.77% QoQ % 54.22% -50.08% 88.65% -0.09% -22.48% -17.39% - Horiz. % 92.93% 60.26% 120.71% 63.99% 64.04% 82.61% 100.00%
EY 2.06 3.17 1.58 2.99 2.98 2.31 1.91 5.16% QoQ % -35.02% 100.63% -47.16% 0.34% 29.00% 20.94% - Horiz. % 107.85% 165.97% 82.72% 156.54% 156.02% 120.94% 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 0.89 0.49 0.51 0.53 0.45 0.48 0.50 46.82% QoQ % 81.63% -3.92% -3.77% 17.78% -6.25% -4.00% - Horiz. % 178.00% 98.00% 102.00% 106.00% 90.00% 96.00% 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 - Q4_2016.pdf 
