Highlights

[HONGSENG] QoQ TTM Result on 2015-03-31 [#1]

Stock [HONGSENG]: HONG SENG CONSOLIDATED BERHAD
Announcement Date 25-May-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 31-Mar-2015  [#1]
Profit Trend QoQ -     41.15%    YoY -     -370.96%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 42,410 39,255 38,533 37,776 36,408 32,722 34,894 13.85%
  QoQ % 8.04% 1.87% 2.00% 3.76% 11.26% -6.22% -
  Horiz. % 121.54% 112.50% 110.43% 108.26% 104.34% 93.78% 100.00%
PBT 4,741 -208 -3,896 -3,983 -7,639 -1,429 2,184 67.42%
  QoQ % 2,379.33% 94.66% 2.18% 47.86% -434.57% -165.43% -
  Horiz. % 217.08% -9.52% -178.39% -182.37% -349.77% -65.43% 100.00%
Tax -359 -520 -520 -521 -520 -179 -185 55.39%
  QoQ % 30.96% 0.00% 0.19% -0.19% -190.50% 3.24% -
  Horiz. % 194.05% 281.08% 281.08% 281.62% 281.08% 96.76% 100.00%
NP 4,382 -728 -4,416 -4,504 -8,159 -1,608 1,999 68.51%
  QoQ % 701.92% 83.51% 1.95% 44.80% -407.40% -180.44% -
  Horiz. % 219.21% -36.42% -220.91% -225.31% -408.15% -80.44% 100.00%
NP to SH 4,284 -1,570 -4,911 -5,086 -8,643 -2,336 1,292 121.88%
  QoQ % 372.87% 68.03% 3.44% 41.15% -269.99% -280.80% -
  Horiz. % 331.58% -121.52% -380.11% -393.65% -668.96% -180.80% 100.00%
Tax Rate 7.57 % - % - % - % - % - % 8.47 % -7.20%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 89.37% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Total Cost 38,028 39,983 42,949 42,280 44,567 34,330 32,895 10.12%
  QoQ % -4.89% -6.91% 1.58% -5.13% 29.82% 4.36% -
  Horiz. % 115.60% 121.55% 130.56% 128.53% 135.48% 104.36% 100.00%
Net Worth 60,853 58,021 63,834 56,115 64,432 0 69,400 -8.37%
  QoQ % 4.88% -9.11% 13.76% -12.91% 0.00% 0.00% -
  Horiz. % 87.69% 83.60% 91.98% 80.86% 92.84% 0.00% 100.00%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div 0 0 0 0 0 0 0 -
  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
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 60,853 58,021 63,834 56,115 64,432 0 69,400 -8.37%
  QoQ % 4.88% -9.11% 13.76% -12.91% 0.00% 0.00% -
  Horiz. % 87.69% 83.60% 91.98% 80.86% 92.84% 0.00% 100.00%
NOSH 239,111 240,851 241,249 215,000 241,049 239,333 239,393 -0.08%
  QoQ % -0.72% -0.17% 12.21% -10.81% 0.72% -0.03% -
  Horiz. % 99.88% 100.61% 100.78% 89.81% 100.69% 99.97% 100.00%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 10.33 % -1.85 % -11.46 % -11.92 % -22.41 % -4.91 % 5.73 % 47.97%
  QoQ % 658.38% 83.86% 3.86% 46.81% -356.42% -185.69% -
  Horiz. % 180.28% -32.29% -200.00% -208.03% -391.10% -85.69% 100.00%
ROE 7.04 % -2.71 % -7.69 % -9.06 % -13.41 % - % 1.86 % 142.28%
  QoQ % 359.78% 64.76% 15.12% 32.44% 0.00% 0.00% -
  Horiz. % 378.49% -145.70% -413.44% -487.10% -720.97% 0.00% 100.00%
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 17.74 16.30 15.97 17.57 15.10 13.67 14.58 13.93%
  QoQ % 8.83% 2.07% -9.11% 16.36% 10.46% -6.24% -
  Horiz. % 121.67% 111.80% 109.53% 120.51% 103.57% 93.76% 100.00%
EPS 1.79 -0.65 -2.04 -2.37 -3.59 -0.98 0.54 121.83%
  QoQ % 375.38% 68.14% 13.92% 33.98% -266.33% -281.48% -
  Horiz. % 331.48% -120.37% -377.78% -438.89% -664.81% -181.48% 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 0.2545 0.2409 0.2646 0.2610 0.2673 0.0000 0.2899 -8.29%
  QoQ % 5.65% -8.96% 1.38% -2.36% 0.00% 0.00% -
  Horiz. % 87.79% 83.10% 91.27% 90.03% 92.20% 0.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,431,652
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 1.74 1.61 1.58 1.55 1.50 1.35 1.43 13.93%
  QoQ % 8.07% 1.90% 1.94% 3.33% 11.11% -5.59% -
  Horiz. % 121.68% 112.59% 110.49% 108.39% 104.90% 94.41% 100.00%
EPS 0.18 -0.06 -0.20 -0.21 -0.36 -0.10 0.05 134.34%
  QoQ % 400.00% 70.00% 4.76% 41.67% -260.00% -300.00% -
  Horiz. % 360.00% -120.00% -400.00% -420.00% -720.00% -200.00% 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 0.0250 0.0239 0.0263 0.0231 0.0265 0.0000 0.0285 -8.34%
  QoQ % 4.60% -9.13% 13.85% -12.83% 0.00% 0.00% -
  Horiz. % 87.72% 83.86% 92.28% 81.05% 92.98% 0.00% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.3050 0.3000 0.2950 0.2900 0.3000 0.3900 0.3400 -
P/RPS 1.72 1.84 1.85 1.65 1.99 2.85 2.33 -18.27%
  QoQ % -6.52% -0.54% 12.12% -17.09% -30.18% 22.32% -
  Horiz. % 73.82% 78.97% 79.40% 70.82% 85.41% 122.32% 100.00%
P/EPS 17.02 -46.02 -14.49 -12.26 -8.37 -39.96 63.00 -58.11%
  QoQ % 136.98% -217.60% -18.19% -46.48% 79.05% -163.43% -
  Horiz. % 27.02% -73.05% -23.00% -19.46% -13.29% -63.43% 100.00%
EY 5.87 -2.17 -6.90 -8.16 -11.95 -2.50 1.59 138.30%
  QoQ % 370.51% 68.55% 15.44% 31.72% -378.00% -257.23% -
  Horiz. % 369.18% -136.48% -433.96% -513.21% -751.57% -157.23% 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 1.20 1.25 1.11 1.11 1.12 0.00 1.17 1.70%
  QoQ % -4.00% 12.61% 0.00% -0.89% 0.00% 0.00% -
  Horiz. % 102.56% 106.84% 94.87% 94.87% 95.73% 0.00% 100.00%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 25/02/16 26/11/15 25/08/15 25/05/15 27/02/15 26/11/14 27/08/14 -
Price 0.2950 0.3050 0.2950 0.3000 0.3050 0.3650 0.3550 -
P/RPS 1.66 1.87 1.85 1.71 2.02 2.67 2.44 -22.59%
  QoQ % -11.23% 1.08% 8.19% -15.35% -24.34% 9.43% -
  Horiz. % 68.03% 76.64% 75.82% 70.08% 82.79% 109.43% 100.00%
P/EPS 16.47 -46.79 -14.49 -12.68 -8.51 -37.40 65.78 -60.17%
  QoQ % 135.20% -222.91% -14.27% -49.00% 77.25% -156.86% -
  Horiz. % 25.04% -71.13% -22.03% -19.28% -12.94% -56.86% 100.00%
EY 6.07 -2.14 -6.90 -7.89 -11.76 -2.67 1.52 151.07%
  QoQ % 383.64% 68.99% 12.55% 32.91% -340.45% -275.66% -
  Horiz. % 399.34% -140.79% -453.95% -519.08% -773.68% -175.66% 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 1.16 1.27 1.11 1.15 1.14 0.00 1.22 -3.30%
  QoQ % -8.66% 14.41% -3.48% 0.88% 0.00% 0.00% -
  Horiz. % 95.08% 104.10% 90.98% 94.26% 93.44% 0.00% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

287  575  565 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 BCMALL-OR 0.005-0.115 
 KANGER 0.070.00 
 SERBADK 0.420.00 
 BCMALL 0.145-0.01 
 SERSOL-WA 0.30+0.105 
 AT 0.0650.00 
 SERSOL 0.49-0.015 
 PUC 0.18+0.005 
 DNEX 0.755+0.025 
 CTOS 1.54+0.01 

FEATURED POSTS

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