[HOKHENG] YoY Cumulative Quarter Result on 2015-09-30 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Cumulative Quarter Result 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 23,269 28,424 29,563 28,731 26,733 28,226 24,972 -1.17% YoY % -18.14% -3.85% 2.90% 7.47% -5.29% 13.03% - Horiz. % 93.18% 113.82% 118.38% 115.05% 107.05% 113.03% 100.00%
PBT 773 1,303 1,028 1,439 1,324 866 1,482 -10.28% YoY % -40.68% 26.75% -28.56% 8.69% 52.89% -41.57% - Horiz. % 52.16% 87.92% 69.37% 97.10% 89.34% 58.43% 100.00%
Tax -292 -302 -307 -612 -516 -447 -477 -7.85% YoY % 3.31% 1.63% 49.84% -18.60% -15.44% 6.29% - Horiz. % 61.22% 63.31% 64.36% 128.30% 108.18% 93.71% 100.00%
NP 481 1,001 721 827 808 419 1,005 -11.55% YoY % -51.95% 38.83% -12.82% 2.35% 92.84% -58.31% - Horiz. % 47.86% 99.60% 71.74% 82.29% 80.40% 41.69% 100.00%
NP to SH 492 1,011 726 837 841 600 1,001 -11.16% YoY % -51.34% 39.26% -13.26% -0.48% 40.17% -40.06% - Horiz. % 49.15% 101.00% 72.53% 83.62% 84.02% 59.94% 100.00%
Tax Rate 37.77 % 23.18 % 29.86 % 42.53 % 38.97 % 51.62 % 32.19 % 2.70% YoY % 62.94% -22.37% -29.79% 9.14% -24.51% 60.36% - Horiz. % 117.33% 72.01% 92.76% 132.12% 121.06% 160.36% 100.00%
Total Cost 22,788 27,423 28,842 27,904 25,925 27,807 23,967 -0.84% YoY % -16.90% -4.92% 3.36% 7.63% -6.77% 16.02% - Horiz. % 95.08% 114.42% 120.34% 116.43% 108.17% 116.02% 100.00%
Net Worth 57,747 55,117 53,835 52,970 52,358 50,887 57,056 0.20% YoY % 4.77% 2.38% 1.63% 1.17% 2.89% -10.81% - Horiz. % 101.21% 96.60% 94.35% 92.84% 91.76% 89.19% 100.00%
Dividend 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 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 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 57,747 55,117 53,835 52,970 52,358 50,887 57,056 0.20% YoY % 4.77% 2.38% 1.63% 1.17% 2.89% -10.81% - Horiz. % 101.21% 96.60% 94.35% 92.84% 91.76% 89.19% 100.00%
NOSH 79,961 79,961 79,780 79,714 80,095 80,000 80,080 -0.02% YoY % 0.00% 0.23% 0.08% -0.48% 0.12% -0.10% - Horiz. % 99.85% 99.85% 99.63% 99.54% 100.02% 99.90% 100.00%
Ratio Analysis 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 2.07 % 3.52 % 2.44 % 2.88 % 3.02 % 1.48 % 4.02 % -10.47% YoY % -41.19% 44.26% -15.28% -4.64% 104.05% -63.18% - Horiz. % 51.49% 87.56% 60.70% 71.64% 75.12% 36.82% 100.00%
ROE 0.85 % 1.83 % 1.35 % 1.58 % 1.61 % 1.18 % 1.75 % -11.33% YoY % -53.55% 35.56% -14.56% -1.86% 36.44% -32.57% - Horiz. % 48.57% 104.57% 77.14% 90.29% 92.00% 67.43% 100.00%
Per Share 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 29.10 35.55 37.06 36.04 33.38 35.28 31.18 -1.14% YoY % -18.14% -4.07% 2.83% 7.97% -5.39% 13.15% - Horiz. % 93.33% 114.02% 118.86% 115.59% 107.06% 113.15% 100.00%
EPS 0.62 1.26 0.91 1.05 1.05 0.75 1.25 -11.02% YoY % -50.79% 38.46% -13.33% 0.00% 40.00% -40.00% - Horiz. % 49.60% 100.80% 72.80% 84.00% 84.00% 60.00% 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 0.7222 0.6893 0.6748 0.6645 0.6537 0.6361 0.7125 0.23% YoY % 4.77% 2.15% 1.55% 1.65% 2.77% -10.72% - Horiz. % 101.36% 96.74% 94.71% 93.26% 91.75% 89.28% 100.00%
Adjusted Per Share Value based on latest NOSH - 87,996 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 26.44 32.30 33.60 32.65 30.38 32.08 28.38 -1.17% YoY % -18.14% -3.87% 2.91% 7.47% -5.30% 13.04% - Horiz. % 93.16% 113.81% 118.39% 115.05% 107.05% 113.04% 100.00%
EPS 0.56 1.15 0.83 0.95 0.96 0.68 1.14 -11.17% YoY % -51.30% 38.55% -12.63% -1.04% 41.18% -40.35% - Horiz. % 49.12% 100.88% 72.81% 83.33% 84.21% 59.65% 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 0.6563 0.6264 0.6118 0.6020 0.5950 0.5783 0.6484 0.20% YoY % 4.77% 2.39% 1.63% 1.18% 2.89% -10.81% - Horiz. % 101.22% 96.61% 94.36% 92.84% 91.76% 89.19% 100.00%
Price Multiplier on Financial Quarter End Date 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.4300 0.3200 0.2800 0.4000 0.4100 0.2900 0.3100 -
P/RPS 1.48 0.90 0.76 1.11 1.23 0.82 0.99 6.93% YoY % 64.44% 18.42% -31.53% -9.76% 50.00% -17.17% - Horiz. % 149.49% 90.91% 76.77% 112.12% 124.24% 82.83% 100.00%
P/EPS 69.88 25.31 30.77 38.10 39.05 38.67 24.80 18.84% YoY % 176.10% -17.74% -19.24% -2.43% 0.98% 55.93% - Horiz. % 281.77% 102.06% 124.07% 153.63% 157.46% 155.93% 100.00%
EY 1.43 3.95 3.25 2.62 2.56 2.59 4.03 -15.85% YoY % -63.80% 21.54% 24.05% 2.34% -1.16% -35.73% - Horiz. % 35.48% 98.01% 80.65% 65.01% 63.52% 64.27% 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 0.60 0.46 0.41 0.60 0.63 0.46 0.44 5.30% YoY % 30.43% 12.20% -31.67% -4.76% 36.96% 4.55% - Horiz. % 136.36% 104.55% 93.18% 136.36% 143.18% 104.55% 100.00%
Price Multiplier on Announcement Date 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 29/11/18 24/11/17 24/11/16 23/11/15 28/11/14 25/11/13 26/11/12 -
Price 0.4350 0.6150 0.3050 0.4000 0.3900 0.2900 0.3100 -
P/RPS 1.49 1.73 0.82 1.11 1.17 0.82 0.99 7.05% YoY % -13.87% 110.98% -26.13% -5.13% 42.68% -17.17% - Horiz. % 150.51% 174.75% 82.83% 112.12% 118.18% 82.83% 100.00%
P/EPS 70.70 48.64 33.52 38.10 37.14 38.67 24.80 19.07% YoY % 45.35% 45.11% -12.02% 2.58% -3.96% 55.93% - Horiz. % 285.08% 196.13% 135.16% 153.63% 149.76% 155.93% 100.00%
EY 1.41 2.06 2.98 2.62 2.69 2.59 4.03 -16.05% YoY % -31.55% -30.87% 13.74% -2.60% 3.86% -35.73% - Horiz. % 34.99% 51.12% 73.95% 65.01% 66.75% 64.27% 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 0.60 0.89 0.45 0.60 0.60 0.46 0.44 5.30% YoY % -32.58% 97.78% -25.00% 0.00% 30.43% 4.55% - Horiz. % 136.36% 202.27% 102.27% 136.36% 136.36% 104.55% 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 - Q3_2015.pdf 
