Highlights

[HONGSENG] YoY Quarter 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 QoQ -     -305.11%    YoY -     -397.82%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/18 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 5,988 11,454 18,272 14,925 11,431 17,604 20,101 -17.61%
  YoY % -47.72% -37.31% 22.43% 30.57% -35.07% -12.42% -
  Horiz. % 29.79% 56.98% 90.90% 74.25% 56.87% 87.58% 100.00%
PBT -19,400 -4,250 1,318 -3,158 2,579 4,185 7,307 -
  YoY % -356.47% -422.46% 141.74% -222.45% -38.38% -42.73% -
  Horiz. % -265.50% -58.16% 18.04% -43.22% 35.29% 57.27% 100.00%
Tax -1,521 1,037 -359 -387 -179 217 -535 18.19%
  YoY % -246.67% 388.86% 7.24% -116.20% -182.49% 140.56% -
  Horiz. % 284.30% -193.83% 67.10% 72.34% 33.46% -40.56% 100.00%
NP -20,921 -3,213 959 -3,545 2,400 4,402 6,772 -
  YoY % -551.14% -435.04% 127.05% -247.71% -45.48% -35.00% -
  Horiz. % -308.93% -47.45% 14.16% -52.35% 35.44% 65.00% 100.00%
NP to SH -20,904 -3,286 1,012 -4,363 1,465 4,663 6,747 -
  YoY % -536.15% -424.70% 123.20% -397.82% -68.58% -30.89% -
  Horiz. % -309.83% -48.70% 15.00% -64.67% 21.71% 69.11% 100.00%
Tax Rate - % - % 27.24 % - % 6.94 % -5.19 % 7.32 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 233.72% -170.90% -
  Horiz. % 0.00% 0.00% 372.13% 0.00% 94.81% -70.90% 100.00%
Total Cost 26,909 14,667 17,313 18,470 9,031 13,202 13,329 11.89%
  YoY % 83.47% -15.28% -6.26% 104.52% -31.59% -0.95% -
  Horiz. % 201.88% 110.04% 129.89% 138.57% 67.75% 99.05% 100.00%
Net Worth 32,681 49,197 60,853 64,432 72,582 75,424 68,474 -11.16%
  YoY % -33.57% -19.15% -5.55% -11.23% -3.77% 10.15% -
  Horiz. % 47.73% 71.85% 88.87% 94.10% 106.00% 110.15% 100.00%
Dividend
31/03/18 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 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
31/03/18 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 32,681 49,197 60,853 64,432 72,582 75,424 68,474 -11.16%
  YoY % -33.57% -19.15% -5.55% -11.23% -3.77% 10.15% -
  Horiz. % 47.73% 71.85% 88.87% 94.10% 106.00% 110.15% 100.00%
NOSH 265,485 240,927 239,111 241,049 236,811 239,899 239,255 1.68%
  YoY % 10.19% 0.76% -0.80% 1.79% -1.29% 0.27% -
  Horiz. % 110.96% 100.70% 99.94% 100.75% 98.98% 100.27% 100.00%
Ratio Analysis
31/03/18 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin -349.38 % -28.05 % 5.25 % -23.75 % 21.00 % 25.01 % 33.69 % -
  YoY % -1,145.56% -634.29% 122.11% -213.10% -16.03% -25.76% -
  Horiz. % -1,037.04% -83.26% 15.58% -70.50% 62.33% 74.24% 100.00%
ROE -63.96 % -6.68 % 1.66 % -6.77 % 2.02 % 6.18 % 9.85 % -
  YoY % -857.48% -502.41% 124.52% -435.15% -67.31% -37.26% -
  Horiz. % -649.34% -67.82% 16.85% -68.73% 20.51% 62.74% 100.00%
Per Share
31/03/18 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 2.26 4.75 7.64 6.19 4.83 7.34 8.40 -18.94%
  YoY % -52.42% -37.83% 23.42% 28.16% -34.20% -12.62% -
  Horiz. % 26.90% 56.55% 90.95% 73.69% 57.50% 87.38% 100.00%
EPS -7.88 -0.55 0.42 -1.81 0.61 1.94 2.82 -
  YoY % -1,332.73% -230.95% 123.20% -396.72% -68.56% -31.21% -
  Horiz. % -279.43% -19.50% 14.89% -64.18% 21.63% 68.79% 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 0.1231 0.2042 0.2545 0.2673 0.3065 0.3144 0.2862 -12.62%
  YoY % -39.72% -19.76% -4.79% -12.79% -2.51% 9.85% -
  Horiz. % 43.01% 71.35% 88.92% 93.40% 107.09% 109.85% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,281,829
31/03/18 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 0.26 0.50 0.80 0.65 0.50 0.77 0.88 -17.72%
  YoY % -48.00% -37.50% 23.08% 30.00% -35.06% -12.50% -
  Horiz. % 29.55% 56.82% 90.91% 73.86% 56.82% 87.50% 100.00%
EPS -0.92 -0.14 0.04 -0.19 0.06 0.20 0.30 -
  YoY % -557.14% -450.00% 121.05% -416.67% -70.00% -33.33% -
  Horiz. % -306.67% -46.67% 13.33% -63.33% 20.00% 66.67% 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 0.0143 0.0216 0.0267 0.0282 0.0318 0.0331 0.0300 -11.18%
  YoY % -33.80% -19.10% -5.32% -11.32% -3.93% 10.33% -
  Horiz. % 47.67% 72.00% 89.00% 94.00% 106.00% 110.33% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 30/03/18 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 0.2750 0.2950 0.3050 0.3000 0.3350 0.4200 0.4000 -
P/RPS 12.19 6.21 3.99 4.85 6.94 5.72 4.76 16.23%
  YoY % 96.30% 55.64% -17.73% -30.12% 21.33% 20.17% -
  Horiz. % 256.09% 130.46% 83.82% 101.89% 145.80% 120.17% 100.00%
P/EPS -3.49 -21.63 72.06 -16.57 54.15 21.61 14.18 -
  YoY % 83.87% -130.02% 534.88% -130.60% 150.58% 52.40% -
  Horiz. % -24.61% -152.54% 508.18% -116.85% 381.88% 152.40% 100.00%
EY -28.63 -4.62 1.39 -6.03 1.85 4.63 7.05 -
  YoY % -519.70% -432.37% 123.05% -425.95% -60.04% -34.33% -
  Horiz. % -406.10% -65.53% 19.72% -85.53% 26.24% 65.67% 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 2.23 1.44 1.20 1.12 1.09 1.34 1.40 7.73%
  YoY % 54.86% 20.00% 7.14% 2.75% -18.66% -4.29% -
  Horiz. % 159.29% 102.86% 85.71% 80.00% 77.86% 95.71% 100.00%
Price Multiplier on Announcement Date
31/03/18 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 31/05/18 28/02/17 25/02/16 27/02/15 24/02/14 26/02/13 28/02/12 -
Price 0.2300 0.2850 0.2950 0.3050 0.3200 0.4450 0.4300 -
P/RPS 10.20 5.99 3.86 4.93 6.63 6.06 5.12 11.65%
  YoY % 70.28% 55.18% -21.70% -25.64% 9.41% 18.36% -
  Horiz. % 199.22% 116.99% 75.39% 96.29% 129.49% 118.36% 100.00%
P/EPS -2.92 -20.90 69.70 -16.85 51.73 22.89 15.25 -
  YoY % 86.03% -129.99% 513.65% -132.57% 125.99% 50.10% -
  Horiz. % -19.15% -137.05% 457.05% -110.49% 339.21% 150.10% 100.00%
EY -34.23 -4.79 1.43 -5.93 1.93 4.37 6.56 -
  YoY % -614.61% -434.97% 124.11% -407.25% -55.84% -33.38% -
  Horiz. % -521.80% -73.02% 21.80% -90.40% 29.42% 66.62% 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 1.87 1.40 1.16 1.14 1.04 1.42 1.50 3.59%
  YoY % 33.57% 20.69% 1.75% 9.62% -26.76% -5.33% -
  Horiz. % 124.67% 93.33% 77.33% 76.00% 69.33% 94.67% 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 Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

312  407  605  1148 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SERBADK 0.695-0.05 
 DNEX 0.89+0.025 
 PRIVA 0.23+0.025 
 SERBADK-WA 0.12-0.005 
 KNM 0.2050.00 
 QES 0.815+0.075 
 JETSON 0.445+0.06 
 VIZIONE 0.19-0.01 
 MTOUCHE 0.09+0.005 
 SEDANIA 0.88+0.045 

FEATURED POSTS

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