Highlights

[HONGSENG] YoY Annualized Quarter Result on 2020-12-31 [#3]

Stock [HONGSENG]: HONG SENG CONSOLIDATED BERHAD
Announcement Date 25-Feb-2021
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2021
Quarter 31-Dec-2020  [#3]
Profit Trend QoQ -     108.40%    YoY -     471.58%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/12/20 31/12/19 31/12/18 31/12/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 35,136 5,457 12,700 27,350 25,870 32,184 28,389 3.47%
  YoY % 543.83% -57.03% -53.56% 5.72% -19.62% 13.37% -
  Horiz. % 123.76% 19.22% 44.74% 96.34% 91.13% 113.37% 100.00%
PBT 11,386 1,045 -6,762 -9,783 -5,936 4,564 -5,344 -
  YoY % 989.29% 115.46% 30.87% -64.81% -230.06% 185.40% -
  Horiz. % -213.07% -19.56% 126.55% 183.07% 111.08% -85.40% 100.00%
Tax -2,398 -4 -5 -127 24 0 0 -
  YoY % -59,866.65% 25.01% 95.80% -629.17% 0.00% 0.00% -
  Horiz. % -9,994.44% -16.67% -22.23% -529.17% 100.00% - -
NP 8,988 1,041 -6,768 -9,910 -5,912 4,564 -5,344 -
  YoY % 763.12% 115.39% 31.71% -67.63% -229.54% 185.40% -
  Horiz. % -168.19% -19.49% 126.65% 185.44% 110.63% -85.40% 100.00%
NP to SH 5,952 1,041 -6,669 -9,685 -5,952 4,362 -5,068 -
  YoY % 471.58% 115.61% 31.14% -62.72% -236.43% 186.08% -
  Horiz. % -117.44% -20.55% 131.60% 191.10% 117.44% -86.08% 100.00%
Tax Rate 21.07 % 0.38 % - % - % - % - % - % -
  YoY % 5,444.74% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 5,544.74% 100.00% - - - - -
Total Cost 26,148 4,416 19,468 37,260 31,782 27,620 33,733 -3.99%
  YoY % 492.12% -77.32% -47.75% 17.23% 15.07% -18.12% -
  Horiz. % 77.51% 13.09% 57.71% 110.45% 94.22% 81.88% 100.00%
Net Worth 95,841 70,024 22,035 45,451 55,558 57,957 68,829 5.43%
  YoY % 36.87% 217.79% -51.52% -18.19% -4.14% -15.80% -
  Horiz. % 139.24% 101.74% 32.01% 66.03% 80.72% 84.20% 100.00%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 30/09/16 30/09/15 30/09/14 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 95,841 70,024 22,035 45,451 55,558 57,957 68,829 5.43%
  YoY % 36.87% 217.79% -51.52% -18.19% -4.14% -15.80% -
  Horiz. % 139.24% 101.74% 32.01% 66.03% 80.72% 84.20% 100.00%
NOSH 518,621 318,006 265,485 265,485 241,351 240,588 242,101 12.95%
  YoY % 63.09% 19.78% 0.00% 10.00% 0.32% -0.63% -
  Horiz. % 214.22% 131.35% 109.66% 109.66% 99.69% 99.37% 100.00%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin 25.58 % 19.08 % -53.29 % -36.23 % -22.85 % 14.18 % -18.82 % -
  YoY % 34.07% 135.80% -47.09% -58.56% -261.14% 175.35% -
  Horiz. % -135.92% -101.38% 283.16% 192.51% 121.41% -75.35% 100.00%
ROE 6.21 % 1.49 % -30.27 % -21.31 % -10.71 % 7.53 % -7.36 % -
  YoY % 316.78% 104.92% -42.05% -98.97% -242.23% 202.31% -
  Horiz. % -84.38% -20.24% 411.28% 289.54% 145.52% -102.31% 100.00%
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 6.77 1.72 4.78 10.30 10.72 13.38 11.73 -8.41%
  YoY % 293.60% -64.02% -53.59% -3.92% -19.88% 14.07% -
  Horiz. % 57.72% 14.66% 40.75% 87.81% 91.39% 114.07% 100.00%
EPS 1.41 0.37 2.55 -3.73 -2.47 1.81 -2.09 -
  YoY % 281.08% -85.49% 168.36% -51.01% -236.46% 186.60% -
  Horiz. % -67.46% -17.70% -122.01% 178.47% 118.18% -86.60% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.1848 0.2202 0.0830 0.1712 0.2302 0.2409 0.2843 -6.65%
  YoY % -16.08% 165.30% -51.52% -25.63% -4.44% -15.27% -
  Horiz. % 65.00% 77.45% 29.19% 60.22% 80.97% 84.73% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,281,829
31/12/20 31/12/19 31/12/18 31/12/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 1.54 0.24 0.56 1.20 1.13 1.41 1.24 3.52%
  YoY % 541.67% -57.14% -53.33% 6.19% -19.86% 13.71% -
  Horiz. % 124.19% 19.35% 45.16% 96.77% 91.13% 113.71% 100.00%
EPS 0.26 0.05 -0.29 -0.42 -0.26 0.19 -0.22 -
  YoY % 420.00% 117.24% 30.95% -61.54% -236.84% 186.36% -
  Horiz. % -118.18% -22.73% 131.82% 190.91% 118.18% -86.36% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.0420 0.0307 0.0097 0.0199 0.0243 0.0254 0.0302 5.41%
  YoY % 36.81% 216.49% -51.26% -18.11% -4.33% -15.89% -
  Horiz. % 139.07% 101.66% 32.12% 65.89% 80.46% 84.11% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 30/09/16 30/09/15 30/09/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/09/16 30/09/15 30/09/14 -
Price 1.0400 0.1300 0.2000 0.2450 0.2800 0.3000 0.3900 -
P/RPS 15.35 7.58 4.18 2.38 2.61 2.24 3.33 27.66%
  YoY % 102.51% 81.34% 75.63% -8.81% 16.52% -32.73% -
  Horiz. % 460.96% 227.63% 125.53% 71.47% 78.38% 67.27% 100.00%
P/EPS 90.62 39.70 -7.96 -6.72 -11.35 16.54 -18.63 -
  YoY % 128.26% 598.74% -18.45% 40.79% -168.62% 188.78% -
  Horiz. % -486.42% -213.10% 42.73% 36.07% 60.92% -88.78% 100.00%
EY 1.10 2.52 -12.56 -14.89 -8.81 6.04 -5.37 -
  YoY % -56.35% 120.06% 15.65% -69.01% -245.86% 212.48% -
  Horiz. % -20.48% -46.93% 233.89% 277.28% 164.06% -112.48% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 5.63 0.59 2.41 1.43 1.22 1.25 1.37 25.34%
  YoY % 854.24% -75.52% 68.53% 17.21% -2.40% -8.76% -
  Horiz. % 410.95% 43.07% 175.91% 104.38% 89.05% 91.24% 100.00%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 30/09/16 30/09/15 30/09/14 CAGR
Date - 27/02/20 25/02/19 27/02/18 24/11/16 26/11/15 26/11/14 -
Price 1.5000 0.1100 0.2450 0.2600 0.3050 0.3050 0.3650 -
P/RPS 22.14 6.41 5.12 2.52 2.85 2.28 3.11 36.84%
  YoY % 245.40% 25.20% 103.17% -11.58% 25.00% -26.69% -
  Horiz. % 711.90% 206.11% 164.63% 81.03% 91.64% 73.31% 100.00%
P/EPS 130.70 33.59 -9.75 -7.13 -12.37 16.82 -17.44 -
  YoY % 289.10% 444.51% -36.75% 42.36% -173.54% 196.44% -
  Horiz. % -749.43% -192.60% 55.91% 40.88% 70.93% -96.44% 100.00%
EY 0.77 2.98 -10.25 -14.03 -8.09 5.95 -5.74 -
  YoY % -74.16% 129.07% 26.94% -73.42% -235.97% 203.66% -
  Horiz. % -13.41% -51.92% 178.57% 244.43% 140.94% -103.66% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 8.12 0.50 2.95 1.52 1.32 1.27 1.28 34.34%
  YoY % 1,524.00% -83.05% 94.08% 15.15% 3.94% -0.78% -
  Horiz. % 634.38% 39.06% 230.47% 118.75% 103.13% 99.22% 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
 
 

438  423  589 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.86+0.005 
 AVI 0.17+0.06 
 SERBADK 0.605-0.035 
 ITRONIC 0.21+0.03 
 DNEX-WD 0.325+0.02 
 VIZIONE 0.195-0.01 
 PWF-WA 0.055+0.005 
 SCOMI 0.05-0.005 
 YGL 0.27+0.01 
 SERBADK-WA 0.085-0.015 

FEATURED POSTS

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