[HOKHENG] QoQ TTM Result on 2011-12-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
TTM Result 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 34,256 33,757 37,157 40,301 45,918 48,570 46,185 -18.02% QoQ % 1.48% -9.15% -7.80% -12.23% -5.46% 5.16% - Horiz. % 74.17% 73.09% 80.45% 87.26% 99.42% 105.16% 100.00%
PBT 2,883 3,010 2,935 3,120 3,020 3,252 3,416 -10.67% QoQ % -4.22% 2.56% -5.93% 3.31% -7.13% -4.80% - Horiz. % 84.40% 88.11% 85.92% 91.33% 88.41% 95.20% 100.00%
Tax -913 -926 -831 -890 -876 -932 -984 -4.86% QoQ % 1.40% -11.43% 6.63% -1.60% 6.01% 5.28% - Horiz. % 92.78% 94.11% 84.45% 90.45% 89.02% 94.72% 100.00%
NP 1,970 2,084 2,104 2,230 2,144 2,320 2,432 -13.07% QoQ % -5.47% -0.95% -5.65% 4.01% -7.59% -4.61% - Horiz. % 81.00% 85.69% 86.51% 91.69% 88.16% 95.39% 100.00%
NP to SH 1,946 2,081 2,103 2,226 2,175 2,328 2,439 -13.94% QoQ % -6.49% -1.05% -5.53% 2.34% -6.57% -4.55% - Horiz. % 79.79% 85.32% 86.22% 91.27% 89.18% 95.45% 100.00%
Tax Rate 31.67 % 30.76 % 28.31 % 28.53 % 29.01 % 28.66 % 28.81 % 6.49% QoQ % 2.96% 8.65% -0.77% -1.65% 1.22% -0.52% - Horiz. % 109.93% 106.77% 98.26% 99.03% 100.69% 99.48% 100.00%
Total Cost 32,286 31,673 35,053 38,071 43,774 46,250 43,753 -18.30% QoQ % 1.94% -9.64% -7.93% -13.03% -5.35% 5.71% - Horiz. % 73.79% 72.39% 80.12% 87.01% 100.05% 105.71% 100.00%
Net Worth 57,548 57,948 51,159 50,191 49,628 49,886 49,143 11.07% QoQ % -0.69% 13.27% 1.93% 1.14% -0.52% 1.51% - Horiz. % 117.10% 117.92% 104.10% 102.13% 100.99% 101.51% 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 797 797 797 797 719 719 719 7.11% QoQ % 0.00% 0.00% 0.00% 10.88% 0.00% 0.00% - Horiz. % 110.88% 110.88% 110.88% 110.88% 100.00% 100.00% 100.00%
Div Payout % 40.98 % 38.32 % 37.92 % 35.82 % 33.07 % 30.89 % 29.49 % 24.45% QoQ % 6.94% 1.05% 5.86% 8.32% 7.06% 4.75% - Horiz. % 138.96% 129.94% 128.59% 121.46% 112.14% 104.75% 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 57,548 57,948 51,159 50,191 49,628 49,886 49,143 11.07% QoQ % -0.69% 13.27% 1.93% 1.14% -0.52% 1.51% - Horiz. % 117.10% 117.92% 104.10% 102.13% 100.99% 101.51% 100.00%
NOSH 80,769 80,652 80,769 79,745 80,357 80,204 79,636 0.94% QoQ % 0.15% -0.14% 1.28% -0.76% 0.19% 0.71% - Horiz. % 101.42% 101.28% 101.42% 100.14% 100.91% 100.71% 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 5.75 % 6.17 % 5.66 % 5.53 % 4.67 % 4.78 % 5.27 % 5.97% QoQ % -6.81% 9.01% 2.35% 18.42% -2.30% -9.30% - Horiz. % 109.11% 117.08% 107.40% 104.93% 88.61% 90.70% 100.00%
ROE 3.38 % 3.59 % 4.11 % 4.43 % 4.38 % 4.67 % 4.96 % -22.51% QoQ % -5.85% -12.65% -7.22% 1.14% -6.21% -5.85% - Horiz. % 68.15% 72.38% 82.86% 89.31% 88.31% 94.15% 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 42.41 41.86 46.00 50.54 57.14 60.56 57.99 -18.78% QoQ % 1.31% -9.00% -8.98% -11.55% -5.65% 4.43% - Horiz. % 73.13% 72.18% 79.32% 87.15% 98.53% 104.43% 100.00%
EPS 2.41 2.58 2.60 2.79 2.71 2.90 3.06 -14.68% QoQ % -6.59% -0.77% -6.81% 2.95% -6.55% -5.23% - Horiz. % 78.76% 84.31% 84.97% 91.18% 88.56% 94.77% 100.00%
DPS 1.00 1.00 1.00 1.00 0.90 0.90 0.90 7.26% QoQ % 0.00% 0.00% 0.00% 11.11% 0.00% 0.00% - Horiz. % 111.11% 111.11% 111.11% 111.11% 100.00% 100.00% 100.00%
NAPS 0.7125 0.7185 0.6334 0.6294 0.6176 0.6220 0.6171 10.03% QoQ % -0.84% 13.44% 0.64% 1.91% -0.71% 0.79% - Horiz. % 115.46% 116.43% 102.64% 101.99% 100.08% 100.79% 100.00%
Adjusted Per Share Value based on latest NOSH - 87,996 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 38.93 38.36 42.23 45.80 52.18 55.20 52.49 -18.02% QoQ % 1.49% -9.16% -7.79% -12.23% -5.47% 5.16% - Horiz. % 74.17% 73.08% 80.45% 87.25% 99.41% 105.16% 100.00%
EPS 2.21 2.36 2.39 2.53 2.47 2.65 2.77 -13.94% QoQ % -6.36% -1.26% -5.53% 2.43% -6.79% -4.33% - Horiz. % 79.78% 85.20% 86.28% 91.34% 89.17% 95.67% 100.00%
DPS 0.91 0.91 0.91 0.91 0.82 0.82 0.82 7.17% QoQ % 0.00% 0.00% 0.00% 10.98% 0.00% 0.00% - Horiz. % 110.98% 110.98% 110.98% 110.98% 100.00% 100.00% 100.00%
NAPS 0.6540 0.6585 0.5814 0.5704 0.5640 0.5669 0.5585 11.07% QoQ % -0.68% 13.26% 1.93% 1.13% -0.51% 1.50% - Horiz. % 117.10% 117.91% 104.10% 102.13% 100.98% 101.50% 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 0.3100 0.2900 0.3500 0.2600 0.2600 0.3500 0.4050 -
P/RPS 0.73 0.69 0.76 0.51 0.46 0.58 0.70 2.83% QoQ % 5.80% -9.21% 49.02% 10.87% -20.69% -17.14% - Horiz. % 104.29% 98.57% 108.57% 72.86% 65.71% 82.86% 100.00%
P/EPS 12.87 11.24 13.44 9.31 9.61 12.06 13.22 -1.77% QoQ % 14.50% -16.37% 44.36% -3.12% -20.32% -8.77% - Horiz. % 97.35% 85.02% 101.66% 70.42% 72.69% 91.23% 100.00%
EY 7.77 8.90 7.44 10.74 10.41 8.29 7.56 1.84% QoQ % -12.70% 19.62% -30.73% 3.17% 25.57% 9.66% - Horiz. % 102.78% 117.72% 98.41% 142.06% 137.70% 109.66% 100.00%
DY 3.23 3.45 2.86 3.85 3.44 2.56 2.23 27.93% QoQ % -6.38% 20.63% -25.71% 11.92% 34.38% 14.80% - Horiz. % 144.84% 154.71% 128.25% 172.65% 154.26% 114.80% 100.00%
P/NAPS 0.44 0.40 0.55 0.41 0.42 0.56 0.66 -23.63% QoQ % 10.00% -27.27% 34.15% -2.38% -25.00% -15.15% - Horiz. % 66.67% 60.61% 83.33% 62.12% 63.64% 84.85% 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 26/11/12 27/08/12 28/05/12 27/02/12 21/11/11 22/08/11 23/05/11 -
Price 0.3100 0.2800 0.2900 0.3200 0.2700 0.3100 0.3500 -
P/RPS 0.73 0.67 0.63 0.63 0.47 0.51 0.60 13.93% QoQ % 8.96% 6.35% 0.00% 34.04% -7.84% -15.00% - Horiz. % 121.67% 111.67% 105.00% 105.00% 78.33% 85.00% 100.00%
P/EPS 12.87 10.85 11.14 11.46 9.98 10.68 11.43 8.21% QoQ % 18.62% -2.60% -2.79% 14.83% -6.55% -6.56% - Horiz. % 112.60% 94.93% 97.46% 100.26% 87.31% 93.44% 100.00%
EY 7.77 9.22 8.98 8.72 10.02 9.36 8.75 -7.59% QoQ % -15.73% 2.67% 2.98% -12.97% 7.05% 6.97% - Horiz. % 88.80% 105.37% 102.63% 99.66% 114.51% 106.97% 100.00%
DY 3.23 3.57 3.45 3.13 3.31 2.89 2.58 16.11% QoQ % -9.52% 3.48% 10.22% -5.44% 14.53% 12.02% - Horiz. % 125.19% 138.37% 133.72% 121.32% 128.29% 112.02% 100.00%
P/NAPS 0.44 0.39 0.46 0.51 0.44 0.50 0.57 -15.81% QoQ % 12.82% -15.22% -9.80% 15.91% -12.00% -12.28% - Horiz. % 77.19% 68.42% 80.70% 89.47% 77.19% 87.72% 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_2011.pdf 
