[HOKHENG] QoQ Quarter Result on 2016-09-30 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 10,676 9,256 27,121 10,494 9,956 9,113 9,202 10.42% QoQ % 15.34% -65.87% 158.44% 5.40% 9.25% -0.97% - Horiz. % 116.02% 100.59% 294.73% 114.04% 108.19% 99.03% 100.00%
PBT 532 589 621 297 177 554 409 19.18% QoQ % -9.68% -5.15% 109.09% 67.80% -68.05% 35.45% - Horiz. % 130.07% 144.01% 151.83% 72.62% 43.28% 135.45% 100.00%
Tax -117 -151 -492 -165 -102 -40 -290 -45.43% QoQ % 22.52% 69.31% -198.18% -61.76% -155.00% 86.21% - Horiz. % 40.34% 52.07% 169.66% 56.90% 35.17% 13.79% 100.00%
NP 415 438 129 132 75 514 119 130.14% QoQ % -5.25% 239.53% -2.27% 76.00% -85.41% 331.93% - Horiz. % 348.74% 368.07% 108.40% 110.92% 63.03% 431.93% 100.00%
NP to SH 419 443 135 137 77 512 131 117.24% QoQ % -5.42% 228.15% -1.46% 77.92% -84.96% 290.84% - Horiz. % 319.85% 338.17% 103.05% 104.58% 58.78% 390.84% 100.00%
Tax Rate 21.99 % 25.64 % 79.23 % 55.56 % 57.63 % 7.22 % 70.90 % -54.21% QoQ % -14.24% -67.64% 42.60% -3.59% 698.20% -89.82% - Horiz. % 31.02% 36.16% 111.75% 78.36% 81.28% 10.18% 100.00%
Total Cost 10,261 8,818 26,992 10,362 9,881 8,599 9,083 8.48% QoQ % 16.36% -67.33% 160.49% 4.87% 14.91% -5.33% - Horiz. % 112.97% 97.08% 297.17% 114.08% 108.79% 94.67% 100.00%
Net Worth 54,965 54,554 54,120 54,380 51,828 53,768 53,256 2.13% QoQ % 0.75% 0.80% -0.48% 4.92% -3.61% 0.96% - Horiz. % 103.21% 102.44% 101.62% 102.11% 97.32% 100.96% 100.00%
Dividend 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 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 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 54,965 54,554 54,120 54,380 51,828 53,768 53,256 2.13% QoQ % 0.75% 0.80% -0.48% 4.92% -3.61% 0.96% - Horiz. % 103.21% 102.44% 101.62% 102.11% 97.32% 100.96% 100.00%
NOSH 79,961 79,968 80,000 80,588 76,999 80,000 80,000 -0.03% QoQ % -0.01% -0.04% -0.73% 4.66% -3.75% 0.00% - Horiz. % 99.95% 99.96% 100.00% 100.74% 96.25% 100.00% 100.00%
Ratio Analysis 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 3.89 % 4.73 % 0.48 % 1.26 % 0.75 % 5.64 % 1.29 % 108.86% QoQ % -17.76% 885.42% -61.90% 68.00% -86.70% 337.21% - Horiz. % 301.55% 366.67% 37.21% 97.67% 58.14% 437.21% 100.00%
ROE 0.76 % 0.81 % 0.25 % 0.25 % 0.15 % 0.95 % 0.25 % 110.00% QoQ % -6.17% 224.00% 0.00% 66.67% -84.21% 280.00% - Horiz. % 304.00% 324.00% 100.00% 100.00% 60.00% 380.00% 100.00%
Per Share 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 13.35 11.57 33.90 13.02 12.93 11.39 11.50 10.47% QoQ % 15.38% -65.87% 160.37% 0.70% 13.52% -0.96% - Horiz. % 116.09% 100.61% 294.78% 113.22% 112.43% 99.04% 100.00%
EPS 0.52 0.55 0.17 0.17 0.10 0.64 0.16 119.57% QoQ % -5.45% 223.53% 0.00% 70.00% -84.37% 300.00% - Horiz. % 325.00% 343.75% 106.25% 106.25% 62.50% 400.00% 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 0.6874 0.6822 0.6765 0.6748 0.6731 0.6721 0.6657 2.16% QoQ % 0.76% 0.84% 0.25% 0.25% 0.15% 0.96% - Horiz. % 103.26% 102.48% 101.62% 101.37% 101.11% 100.96% 100.00%
Adjusted Per Share Value based on latest NOSH - 87,996 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 12.13 10.52 30.82 11.93 11.31 10.36 10.46 10.39% QoQ % 15.30% -65.87% 158.34% 5.48% 9.17% -0.96% - Horiz. % 115.97% 100.57% 294.65% 114.05% 108.13% 99.04% 100.00%
EPS 0.48 0.50 0.15 0.16 0.09 0.58 0.15 117.31% QoQ % -4.00% 233.33% -6.25% 77.78% -84.48% 286.67% - Horiz. % 320.00% 333.33% 100.00% 106.67% 60.00% 386.67% 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 0.6246 0.6200 0.6150 0.6180 0.5890 0.6110 0.6052 2.13% QoQ % 0.74% 0.81% -0.49% 4.92% -3.60% 0.96% - Horiz. % 103.21% 102.45% 101.62% 102.11% 97.32% 100.96% 100.00%
Price Multiplier on Financial Quarter End Date 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 0.3200 0.3700 0.2900 0.2800 0.3250 0.3450 0.4000 -
P/RPS 2.40 3.20 0.86 2.15 2.51 3.03 3.48 -21.96% QoQ % -25.00% 272.09% -60.00% -14.34% -17.16% -12.93% - Horiz. % 68.97% 91.95% 24.71% 61.78% 72.13% 87.07% 100.00%
P/EPS 61.07 66.79 171.85 164.71 325.00 53.91 244.27 -60.35% QoQ % -8.56% -61.13% 4.33% -49.32% 502.86% -77.93% - Horiz. % 25.00% 27.34% 70.35% 67.43% 133.05% 22.07% 100.00%
EY 1.64 1.50 0.58 0.61 0.31 1.86 0.41 152.20% QoQ % 9.33% 158.62% -4.92% 96.77% -83.33% 353.66% - Horiz. % 400.00% 365.85% 141.46% 148.78% 75.61% 453.66% 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 0.47 0.54 0.43 0.41 0.48 0.51 0.60 -15.04% QoQ % -12.96% 25.58% 4.88% -14.58% -5.88% -15.00% - Horiz. % 78.33% 90.00% 71.67% 68.33% 80.00% 85.00% 100.00%
Price Multiplier on Announcement Date 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 28/08/17 29/05/17 27/02/17 24/11/16 26/08/16 30/05/16 29/02/16 -
Price 0.3400 0.3500 0.3600 0.3050 0.3200 0.3350 0.3500 -
P/RPS 2.55 3.02 1.06 2.34 2.47 2.94 3.04 -11.07% QoQ % -15.56% 184.91% -54.70% -5.26% -15.99% -3.29% - Horiz. % 83.88% 99.34% 34.87% 76.97% 81.25% 96.71% 100.00%
P/EPS 64.88 63.18 213.33 179.41 320.00 52.34 213.74 -54.87% QoQ % 2.69% -70.38% 18.91% -43.93% 511.39% -75.51% - Horiz. % 30.35% 29.56% 99.81% 83.94% 149.71% 24.49% 100.00%
EY 1.54 1.58 0.47 0.56 0.31 1.91 0.47 120.76% QoQ % -2.53% 236.17% -16.07% 80.65% -83.77% 306.38% - Horiz. % 327.66% 336.17% 100.00% 119.15% 65.96% 406.38% 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 0.49 0.51 0.53 0.45 0.48 0.50 0.53 -5.10% QoQ % -3.92% -3.77% 17.78% -6.25% -4.00% -5.66% - Horiz. % 92.45% 96.23% 100.00% 84.91% 90.57% 94.34% 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 - Q3_2016.pdf 
