Highlights

[HONGSENG] YoY Cumulative Quarter Result on 2017-12-31 [#3]

Stock [HONGSENG]: HONG SENG CONSOLIDATED BERHAD
Announcement Date 27-Feb-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 31-Dec-2017  [#3]
Profit Trend QoQ -     -5.64%    YoY -     -25.89%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative 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 26,352 4,093 9,525 27,350 19,403 24,138 21,292 3.47%
  YoY % 543.83% -57.03% -65.17% 40.96% -19.62% 13.37% -
  Horiz. % 123.76% 19.22% 44.74% 128.45% 91.13% 113.37% 100.00%
PBT 8,540 784 -5,072 -9,783 -4,452 3,423 -4,008 -
  YoY % 989.29% 115.46% 48.15% -119.74% -230.06% 185.40% -
  Horiz. % -213.07% -19.56% 126.55% 244.09% 111.08% -85.40% 100.00%
Tax -1,799 -3 -4 -127 18 0 0 -
  YoY % -59,866.67% 25.00% 96.85% -805.56% 0.00% 0.00% -
  Horiz. % -9,994.44% -16.67% -22.22% -705.56% 100.00% - -
NP 6,741 781 -5,076 -9,910 -4,434 3,423 -4,008 -
  YoY % 763.12% 115.39% 48.78% -123.50% -229.54% 185.40% -
  Horiz. % -168.19% -19.49% 126.65% 247.26% 110.63% -85.40% 100.00%
NP to SH 4,464 781 -5,002 -9,685 -4,464 3,272 -3,801 -
  YoY % 471.57% 115.61% 48.35% -116.96% -236.43% 186.08% -
  Horiz. % -117.44% -20.55% 131.60% 254.80% 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 19,611 3,312 14,601 37,260 23,837 20,715 25,300 -3.99%
  YoY % 492.12% -77.32% -60.81% 56.31% 15.07% -18.12% -
  Horiz. % 77.51% 13.09% 57.71% 147.27% 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 4.66 % 1.12 % -22.70 % -21.31 % -8.03 % 5.65 % -5.52 % -
  YoY % 316.07% 104.93% -6.52% -165.38% -242.12% 202.36% -
  Horiz. % -84.42% -20.29% 411.23% 386.05% 145.47% -102.36% 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 5.08 1.29 3.59 10.30 8.04 10.03 8.79 -8.39%
  YoY % 293.80% -64.07% -65.15% 28.11% -19.84% 14.11% -
  Horiz. % 57.79% 14.68% 40.84% 117.18% 91.47% 114.11% 100.00%
EPS 1.06 0.28 1.91 -3.73 -1.85 1.36 -1.57 -
  YoY % 278.57% -85.34% 151.21% -101.62% -236.03% 186.62% -
  Horiz. % -67.52% -17.83% -121.66% 237.58% 117.83% -86.62% 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 - 2,552,326
31/12/20 31/12/19 31/12/18 31/12/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 1.03 0.16 0.37 1.07 0.76 0.95 0.83 3.51%
  YoY % 543.75% -56.76% -65.42% 40.79% -20.00% 14.46% -
  Horiz. % 124.10% 19.28% 44.58% 128.92% 91.57% 114.46% 100.00%
EPS 0.17 0.03 -0.20 -0.38 -0.17 0.13 -0.15 -
  YoY % 466.67% 115.00% 47.37% -123.53% -230.77% 186.67% -
  Horiz. % -113.33% -20.00% 133.33% 253.33% 113.33% -86.67% 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 0.0376 0.0274 0.0086 0.0178 0.0218 0.0227 0.0270 5.43%
  YoY % 37.23% 218.60% -51.69% -18.35% -3.96% -15.93% -
  Horiz. % 139.26% 101.48% 31.85% 65.93% 80.74% 84.07% 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 20.47 10.10 5.57 2.38 3.48 2.99 4.43 27.71%
  YoY % 102.67% 81.33% 134.03% -31.61% 16.39% -32.51% -
  Horiz. % 462.08% 227.99% 125.73% 53.72% 78.56% 67.49% 100.00%
P/EPS 120.83 52.93 -10.62 -6.72 -15.14 22.06 -24.84 -
  YoY % 128.28% 598.40% -58.04% 55.61% -168.63% 188.81% -
  Horiz. % -486.43% -213.08% 42.75% 27.05% 60.95% -88.81% 100.00%
EY 0.83 1.89 -9.42 -14.89 -6.61 4.53 -4.03 -
  YoY % -56.08% 120.06% 36.74% -125.26% -245.92% 212.41% -
  Horiz. % -20.60% -46.90% 233.75% 369.48% 164.02% -112.41% 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 29.52 8.55 6.83 2.52 3.79 3.04 4.15 36.83%
  YoY % 245.26% 25.18% 171.03% -33.51% 24.67% -26.75% -
  Horiz. % 711.33% 206.02% 164.58% 60.72% 91.33% 73.25% 100.00%
P/EPS 174.27 44.79 -13.00 -7.13 -16.49 22.43 -23.25 -
  YoY % 289.08% 444.54% -82.33% 56.76% -173.52% 196.47% -
  Horiz. % -749.55% -192.65% 55.91% 30.67% 70.92% -96.47% 100.00%
EY 0.57 2.23 -7.69 -14.03 -6.06 4.46 -4.30 -
  YoY % -74.44% 129.00% 45.19% -131.52% -235.87% 203.72% -
  Horiz. % -13.26% -51.86% 178.84% 326.28% 140.93% -103.72% 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.
 


TOP ARTICLES

1. THE MOST UNDERVALUED TECH STOCK ON BURSA MALAYSIA NOW Art of Investments
2. Hiap Teck’s big player depressing the price - Koon Yew Yin Koon Yew Yin's Blog
3. PublicInvest Research Headlines - 24 Sept 2021 PublicInvest Research
4. Top Glove: 4 management concerns that caught my attention over the past year - Shak Chee Hoi Good Articles to Share
5. KPOWER, SOLARVEST, SAMAIDEN & PEKAT: Compare & Contrast their Prices, Earnings & Price to Book Value, Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
6. PALM OIL WILL BE A BRIGHT SHINING STAR AS VERY HIGH PROFIT-GROWTH PHASE IS NOW ON-GOING, Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
7. Mplus Market Pulse - 24 Sept 2021 M+ Online Research Articles
8. MCA: 51% bumi equity for freight forwarders against country's goals of creating pro-business environment save malaysia!
APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

396  502  563  848 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PASUKGB 0.06-0.005 
 DNEX 0.81-0.02 
 KAB 0.41+0.015 
 VS-WB 0.58+0.04 
 MINETEC-PR 0.005+0.005 
 SAPNRG 0.1150.00 
 KAB-WA 0.055+0.005 
 TANCO 0.26+0.015 
 VS 1.70+0.18 
 HSI-HG8 0.49+0.07 
PARTNERS & BROKERS