Highlights

[HONGSENG] YoY Annual (Unaudited) Result on 2014-12-31 [#4]

Stock [HONGSENG]: HONG SENG CONSOLIDATED BERHAD
Announcement Date 27-Feb-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 31-Dec-2014  [#4]
Profit Trend YoY -     -288.28%
Quarter Report


View:


Show?  YoY % Horiz. %

Annual (Unaudited) Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 27,350 30,857 42,410 36,217 33,970 52,048 54,432 -10.83%
  YoY % -11.37% -27.24% 17.10% 6.61% -34.73% -4.38% -
  Horiz. % 50.25% 56.69% 77.91% 66.54% 62.41% 95.62% 100.00%
PBT -9,783 8,702 4,741 -7,166 5,003 11,720 13,528 -
  YoY % -212.42% 83.55% 166.16% -243.23% -57.31% -13.36% -
  Horiz. % -72.32% 64.33% 35.05% -52.97% 36.98% 86.64% 100.00%
Tax -127 -16,349 -360 -386 -80 -35 -318 -14.17%
  YoY % 99.22% -4,441.39% 6.74% -382.50% -128.57% 88.99% -
  Horiz. % 39.94% 5,141.19% 113.21% 121.38% 25.16% 11.01% 100.00%
NP -9,910 -7,647 4,381 -7,552 4,923 11,685 13,210 -
  YoY % -29.59% -274.55% 158.01% -253.40% -57.87% -11.54% -
  Horiz. % -75.02% -57.89% 33.16% -57.17% 37.27% 88.46% 100.00%
NP to SH -9,685 -7,693 4,284 -8,164 4,336 11,925 13,039 -
  YoY % -25.89% -279.58% 152.47% -288.28% -63.64% -8.54% -
  Horiz. % -74.28% -59.00% 32.86% -62.61% 33.25% 91.46% 100.00%
Tax Rate - % 187.88 % 7.59 % - % 1.60 % 0.30 % 2.35 % -
  YoY % 0.00% 2,375.36% 0.00% 0.00% 433.33% -87.23% -
  Horiz. % 0.00% 7,994.89% 322.98% 0.00% 68.09% 12.77% 100.00%
Total Cost 37,260 38,504 38,029 43,769 29,047 40,363 41,222 -1.67%
  YoY % -3.23% 1.25% -13.11% 50.68% -28.04% -2.08% -
  Horiz. % 90.39% 93.41% 92.25% 106.18% 70.46% 97.92% 100.00%
Net Worth 45,451 49,238 61,475 64,563 73,445 74,343 68,305 -6.56%
  YoY % -7.69% -19.91% -4.78% -12.09% -1.21% 8.84% -
  Horiz. % 66.54% 72.09% 90.00% 94.52% 107.52% 108.84% 100.00%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div - - - - 4,792 5,995 - -
  YoY % 0.00% 0.00% 0.00% 0.00% -20.06% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 79.94% 100.00% -
Div Payout % - % - % - % - % 110.53 % 50.28 % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 119.83% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 219.83% 100.00% -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 45,451 49,238 61,475 64,563 73,445 74,343 68,305 -6.56%
  YoY % -7.69% -19.91% -4.78% -12.09% -1.21% 8.84% -
  Horiz. % 66.54% 72.09% 90.00% 94.52% 107.52% 108.84% 100.00%
NOSH 265,485 241,130 241,555 241,538 239,627 239,818 238,832 1.78%
  YoY % 10.10% -0.18% 0.01% 0.80% -0.08% 0.41% -
  Horiz. % 111.16% 100.96% 101.14% 101.13% 100.33% 100.41% 100.00%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin -36.23 % -24.78 % 10.33 % -20.85 % 14.49 % 22.45 % 24.27 % -
  YoY % -46.21% -339.88% 149.54% -243.89% -35.46% -7.50% -
  Horiz. % -149.28% -102.10% 42.56% -85.91% 59.70% 92.50% 100.00%
ROE -21.31 % -15.62 % 6.97 % -12.64 % 5.90 % 16.04 % 19.09 % -
  YoY % -36.43% -324.10% 155.14% -314.24% -63.22% -15.98% -
  Horiz. % -111.63% -81.82% 36.51% -66.21% 30.91% 84.02% 100.00%
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 10.30 12.80 17.56 14.99 14.18 21.70 22.79 -12.39%
  YoY % -19.53% -27.11% 17.14% 5.71% -34.65% -4.78% -
  Horiz. % 45.20% 56.16% 77.05% 65.77% 62.22% 95.22% 100.00%
EPS -3.73 -3.17 1.77 -3.38 1.80 4.97 5.46 -
  YoY % -17.67% -279.10% 152.37% -287.78% -63.78% -8.97% -
  Horiz. % -68.32% -58.06% 32.42% -61.90% 32.97% 91.03% 100.00%
DPS 0.00 0.00 0.00 0.00 2.00 2.50 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% -20.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 80.00% 100.00% -
NAPS 0.1712 0.2042 0.2545 0.2673 0.3065 0.3100 0.2860 -8.19%
  YoY % -16.16% -19.76% -4.79% -12.79% -1.13% 8.39% -
  Horiz. % 59.86% 71.40% 88.99% 93.46% 107.17% 108.39% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,096,638
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 2.49 2.81 3.87 3.30 3.10 4.75 4.96 -10.84%
  YoY % -11.39% -27.39% 17.27% 6.45% -34.74% -4.23% -
  Horiz. % 50.20% 56.65% 78.02% 66.53% 62.50% 95.77% 100.00%
EPS -0.88 -0.70 0.39 -0.74 0.40 1.09 1.19 -
  YoY % -25.71% -279.49% 152.70% -285.00% -63.30% -8.40% -
  Horiz. % -73.95% -58.82% 32.77% -62.18% 33.61% 91.60% 100.00%
DPS 0.00 0.00 0.00 0.00 0.44 0.55 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% -20.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 80.00% 100.00% -
NAPS 0.0414 0.0449 0.0561 0.0589 0.0670 0.0678 0.0623 -6.58%
  YoY % -7.80% -19.96% -4.75% -12.09% -1.18% 8.83% -
  Horiz. % 66.45% 72.07% 90.05% 94.54% 107.54% 108.83% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 0.2450 0.2950 0.3050 0.3000 0.3350 0.4200 0.4000 -
P/RPS 2.38 2.31 1.74 2.00 2.36 1.94 1.76 5.15%
  YoY % 3.03% 32.76% -13.00% -15.25% 21.65% 10.23% -
  Horiz. % 135.23% 131.25% 98.86% 113.64% 134.09% 110.23% 100.00%
P/EPS -6.72 -9.25 17.20 -8.88 18.51 8.45 7.33 -
  YoY % 27.35% -153.78% 293.69% -147.97% 119.05% 15.28% -
  Horiz. % -91.68% -126.19% 234.65% -121.15% 252.52% 115.28% 100.00%
EY -14.89 -10.81 5.81 -11.27 5.40 11.84 13.65 -
  YoY % -37.74% -286.06% 151.55% -308.70% -54.39% -13.26% -
  Horiz. % -109.08% -79.19% 42.56% -82.56% 39.56% 86.74% 100.00%
DY 0.00 0.00 0.00 0.00 5.97 5.95 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.34% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.34% 100.00% -
P/NAPS 1.43 1.44 1.20 1.12 1.09 1.35 1.40 0.35%
  YoY % -0.69% 20.00% 7.14% 2.75% -19.26% -3.57% -
  Horiz. % 102.14% 102.86% 85.71% 80.00% 77.86% 96.43% 100.00%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 27/02/18 28/02/17 25/02/16 27/02/15 24/02/14 26/02/13 28/02/12 -
Price 0.2600 0.2850 0.2950 0.3050 0.3200 0.4450 0.4300 -
P/RPS 2.52 2.23 1.68 2.03 2.26 2.05 1.89 4.91%
  YoY % 13.00% 32.74% -17.24% -10.18% 10.24% 8.47% -
  Horiz. % 133.33% 117.99% 88.89% 107.41% 119.58% 108.47% 100.00%
P/EPS -7.13 -8.93 16.63 -9.02 17.68 8.95 7.88 -
  YoY % 20.16% -153.70% 284.37% -151.02% 97.54% 13.58% -
  Horiz. % -90.48% -113.32% 211.04% -114.47% 224.37% 113.58% 100.00%
EY -14.03 -11.19 6.01 -11.08 5.65 11.17 12.70 -
  YoY % -25.38% -286.19% 154.24% -296.11% -49.42% -12.05% -
  Horiz. % -110.47% -88.11% 47.32% -87.24% 44.49% 87.95% 100.00%
DY 0.00 0.00 0.00 0.00 6.25 5.62 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 11.21% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 111.21% 100.00% -
P/NAPS 1.52 1.40 1.16 1.14 1.04 1.44 1.50 0.22%
  YoY % 8.57% 20.69% 1.75% 9.62% -27.78% -4.00% -
  Horiz. % 101.33% 93.33% 77.33% 76.00% 69.33% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

605  230  568  1111 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 FOCUS 0.06-0.005 
 GOCEAN 0.0450.00 
 MTOUCHE 0.285+0.005 
 TANCO-WB 0.07+0.02 
 PERMAJU 0.1450.00 
 TANCO 0.145+0.01 
 MINDA 0.145+0.02 
 UCREST 0.30+0.005 
 TAWIN-OR 0.065-0.005 
 CAREPLS 2.41+0.05 

FEATURED POSTS

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

TOP ARTICLES

1. OCK - The Unfaltering Tower OCK - The 5G Battle
2. FCPO FOR MAY 2021 NOW IS RM4,880 (TIME WHEN ALL GOES DOWN PALM OIL UP: SO BUY PALM OIL SHARES ON SALE, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. TWO POWERFUL FACTORS WHY PALM OIL BULL RUN CAN LAST MUCH LONGER THIS ROUND, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
4. Can this penny stock double in value this year? Swim With Sharks
5. 这家小型股的股价在今年还可以再翻倍吗? Swim With Sharks
6. The Competitive Edge of NEXGRAM (0096) in Vaccine Passports and Digital Facilitation Services: THE NEW GEM IN HEALTHCARE Nexgram (0096) - THE NEW GEM IN HEALTHCARE
7. [转贴] [Video:浅谈CAREPLUS GROUP BHD, CAREPLS, 0163] - James的股票投资James Share Investing James的股票投资James Share Investing
8. 马银行大会圆满落幕/万年船 小股东大权利
PARTNERS & BROKERS