Highlights

[HONGSENG] QoQ Quarter Result on 2011-12-31 [#4]

Stock [HONGSENG]: HONG SENG CONSOLIDATED BERHAD
Announcement Date 28-Feb-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 31-Dec-2011  [#4]
Profit Trend QoQ -     183.13%    YoY -     130.51%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 14,256 11,649 8,538 20,101 13,993 9,860 10,156 25.29%
  QoQ % 22.38% 36.44% -57.52% 43.65% 41.92% -2.91% -
  Horiz. % 140.37% 114.70% 84.07% 197.92% 137.78% 97.09% 100.00%
PBT 3,418 2,907 1,162 7,307 2,037 1,378 2,801 14.15%
  QoQ % 17.58% 150.17% -84.10% 258.71% 47.82% -50.80% -
  Horiz. % 122.03% 103.78% 41.49% 260.87% 72.72% 49.20% 100.00%
Tax 107 -5 -352 -535 393 7 -182 -
  QoQ % 2,240.00% 98.58% 34.21% -236.13% 5,514.29% 103.85% -
  Horiz. % -58.79% 2.75% 193.41% 293.96% -215.93% -3.85% 100.00%
NP 3,525 2,902 810 6,772 2,430 1,385 2,619 21.84%
  QoQ % 21.47% 258.27% -88.04% 178.68% 75.45% -47.12% -
  Horiz. % 134.59% 110.81% 30.93% 258.57% 92.78% 52.88% 100.00%
NP to SH 3,358 2,810 979 6,747 2,383 1,329 2,572 19.40%
  QoQ % 19.50% 187.03% -85.49% 183.13% 79.31% -48.33% -
  Horiz. % 130.56% 109.25% 38.06% 262.33% 92.65% 51.67% 100.00%
Tax Rate -3.13 % 0.17 % 30.29 % 7.32 % -19.29 % -0.51 % 6.50 % -
  QoQ % -1,941.18% -99.44% 313.80% 137.95% -3,682.35% -107.85% -
  Horiz. % -48.15% 2.62% 466.00% 112.62% -296.77% -7.85% 100.00%
Total Cost 10,731 8,747 7,728 13,329 11,563 8,475 7,537 26.48%
  QoQ % 22.68% 13.19% -42.02% 15.27% 36.44% 12.45% -
  Horiz. % 142.38% 116.05% 102.53% 176.85% 153.42% 112.45% 100.00%
Net Worth 69,846 66,455 69,150 68,474 61,576 58,214 57,036 14.42%
  QoQ % 5.10% -3.90% 0.99% 11.20% 5.77% 2.07% -
  Horiz. % 122.46% 116.51% 121.24% 120.05% 107.96% 102.07% 100.00%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - 6,004 - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
Div Payout % - % 213.68 % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 69,846 66,455 69,150 68,474 61,576 58,214 57,036 14.42%
  QoQ % 5.10% -3.90% 0.99% 11.20% 5.77% 2.07% -
  Horiz. % 122.46% 116.51% 121.24% 120.05% 107.96% 102.07% 100.00%
NOSH 239,857 240,170 238,780 239,255 238,300 237,321 238,148 0.48%
  QoQ % -0.13% 0.58% -0.20% 0.40% 0.41% -0.35% -
  Horiz. % 100.72% 100.85% 100.27% 100.46% 100.06% 99.65% 100.00%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 24.73 % 24.91 % 9.49 % 33.69 % 17.37 % 14.05 % 25.79 % -2.75%
  QoQ % -0.72% 162.49% -71.83% 93.96% 23.63% -45.52% -
  Horiz. % 95.89% 96.59% 36.80% 130.63% 67.35% 54.48% 100.00%
ROE 4.81 % 4.23 % 1.42 % 9.85 % 3.87 % 2.28 % 4.51 % 4.37%
  QoQ % 13.71% 197.89% -85.58% 154.52% 69.74% -49.45% -
  Horiz. % 106.65% 93.79% 31.49% 218.40% 85.81% 50.55% 100.00%
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 5.94 4.85 3.58 8.40 5.87 4.15 4.26 24.73%
  QoQ % 22.47% 35.47% -57.38% 43.10% 41.45% -2.58% -
  Horiz. % 139.44% 113.85% 84.04% 197.18% 137.79% 97.42% 100.00%
EPS 1.40 1.17 0.41 2.82 1.00 0.56 1.08 18.83%
  QoQ % 19.66% 185.37% -85.46% 182.00% 78.57% -48.15% -
  Horiz. % 129.63% 108.33% 37.96% 261.11% 92.59% 51.85% 100.00%
DPS 0.00 2.50 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
NAPS 0.2912 0.2767 0.2896 0.2862 0.2584 0.2453 0.2395 13.88%
  QoQ % 5.24% -4.45% 1.19% 10.76% 5.34% 2.42% -
  Horiz. % 121.59% 115.53% 120.92% 119.50% 107.89% 102.42% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,281,829
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 0.62 0.51 0.37 0.88 0.61 0.43 0.45 23.75%
  QoQ % 21.57% 37.84% -57.95% 44.26% 41.86% -4.44% -
  Horiz. % 137.78% 113.33% 82.22% 195.56% 135.56% 95.56% 100.00%
EPS 0.15 0.12 0.04 0.30 0.10 0.06 0.11 22.90%
  QoQ % 25.00% 200.00% -86.67% 200.00% 66.67% -45.45% -
  Horiz. % 136.36% 109.09% 36.36% 272.73% 90.91% 54.55% 100.00%
DPS 0.00 0.26 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
NAPS 0.0306 0.0291 0.0303 0.0300 0.0270 0.0255 0.0250 14.38%
  QoQ % 5.15% -3.96% 1.00% 11.11% 5.88% 2.00% -
  Horiz. % 122.40% 116.40% 121.20% 120.00% 108.00% 102.00% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.3600 0.3800 0.4300 0.4000 0.3100 0.3500 0.3800 -
P/RPS 6.06 7.83 12.03 4.76 5.28 8.42 8.91 -22.61%
  QoQ % -22.61% -34.91% 152.73% -9.85% -37.29% -5.50% -
  Horiz. % 68.01% 87.88% 135.02% 53.42% 59.26% 94.50% 100.00%
P/EPS 25.71 32.48 104.88 14.18 31.00 62.50 35.19 -18.83%
  QoQ % -20.84% -69.03% 639.63% -54.26% -50.40% 77.61% -
  Horiz. % 73.06% 92.30% 298.04% 40.30% 88.09% 177.61% 100.00%
EY 3.89 3.08 0.95 7.05 3.23 1.60 2.84 23.26%
  QoQ % 26.30% 224.21% -86.52% 118.27% 101.87% -43.66% -
  Horiz. % 136.97% 108.45% 33.45% 248.24% 113.73% 56.34% 100.00%
DY 0.00 6.58 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
P/NAPS 1.24 1.37 1.48 1.40 1.20 1.43 1.59 -15.24%
  QoQ % -9.49% -7.43% 5.71% 16.67% -16.08% -10.06% -
  Horiz. % 77.99% 86.16% 93.08% 88.05% 75.47% 89.94% 100.00%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 27/11/12 28/08/12 28/05/12 28/02/12 24/11/11 24/08/11 25/05/11 -
Price 0.3800 0.3500 0.4100 0.4300 0.3400 0.3200 0.3700 -
P/RPS 6.39 7.22 11.47 5.12 5.79 7.70 8.68 -18.42%
  QoQ % -11.50% -37.05% 124.02% -11.57% -24.81% -11.29% -
  Horiz. % 73.62% 83.18% 132.14% 58.99% 66.71% 88.71% 100.00%
P/EPS 27.14 29.91 100.00 15.25 34.00 57.14 34.26 -14.35%
  QoQ % -9.26% -70.09% 555.74% -55.15% -40.50% 66.78% -
  Horiz. % 79.22% 87.30% 291.89% 44.51% 99.24% 166.78% 100.00%
EY 3.68 3.34 1.00 6.56 2.94 1.75 2.92 16.63%
  QoQ % 10.18% 234.00% -84.76% 123.13% 68.00% -40.07% -
  Horiz. % 126.03% 114.38% 34.25% 224.66% 100.68% 59.93% 100.00%
DY 0.00 7.14 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
P/NAPS 1.30 1.26 1.42 1.50 1.32 1.30 1.54 -10.65%
  QoQ % 3.17% -11.27% -5.33% 13.64% 1.54% -15.58% -
  Horiz. % 84.42% 81.82% 92.21% 97.40% 85.71% 84.42% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

572  344  555 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 FINTEC 0.035+0.005 
 MMAG 0.185-0.005 
 VSOLAR 0.02+0.005 
 EURO 1.10-0.11 
 MTOUCHE 0.090.00 
 SERBADK 0.625-0.005 
 HHHCORP 0.190.00 
 MRDIY 3.900.00 
 FOCUS 0.04+0.005 
 EDARAN 1.17+0.265 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. What Professor Dennis Etler said about China - Koon Yew Yin Koon Yew Yin's Blog
2. Serba Dinamik rombak struktur Lembaga Pengarah, lantik IIlyas Pakeer sebagai pengerusi Oil and Gas Malaysia News
3. [MUST READ] Important message for all investors who are planning to invest in AT or existing AT shareholders Important message for all investors who are planning to invest in AT or existing AT shareholders
4. UNCOMMON ACTIVITIES SPOTTED ON RECENT CORPORATE EXERCISE OF THIS COMPANY!! Swim With Sharks
5. BREAKING: The Las Vegas Strip Is Back and May Be Better Than Ever [SEE INSIDE FOR TRIPLE DIGIT GAINS] A blog to publish and share information
6. Singapore sees first day rush for Sinovac vaccine; as 16 Covid-19 cases announced on Friday (June 18) Good Articles to Share
7. Media - Attractive valuations as recovery prospects brighten AmInvest Research Reports
8. ECO WORLD DEVELOPMENT - Proven Track Record PublicInvest Research
PARTNERS & BROKERS