Highlights

[HONGSENG] YoY 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 -     79.50%    YoY -     77.42%
Quarter Report


View:


Show?  YoY % Horiz. %

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 25,294 749 3,989 12,023 7,124 8,911 8,189 19.75%
  YoY % 3,277.04% -81.22% -66.82% 68.77% -20.05% 8.82% -
  Horiz. % 308.88% 9.15% 48.71% 146.82% 86.99% 108.82% 100.00%
PBT 7,112 -579 -6,183 -578 -1,987 2,545 -1,143 -
  YoY % 1,328.32% 90.64% -969.72% 70.91% -178.07% 322.66% -
  Horiz. % -622.22% 50.66% 540.94% 50.57% 173.84% -222.66% 100.00%
Tax -1,799 5 -3 0 9 0 0 -
  YoY % -36,080.00% 266.67% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -19,988.89% 55.56% -33.33% 0.00% 100.00% - -
NP 5,313 -574 -6,186 -578 -1,978 2,545 -1,143 -
  YoY % 1,025.61% 90.72% -970.24% 70.78% -177.72% 322.66% -
  Horiz. % -464.83% 50.22% 541.21% 50.57% 173.05% -222.66% 100.00%
NP to SH 3,035 -574 -6,125 -742 -1,942 2,264 -1,077 -
  YoY % 628.75% 90.63% -725.47% 61.79% -185.78% 310.21% -
  Horiz. % -281.80% 53.30% 568.71% 68.90% 180.32% -210.21% 100.00%
Tax Rate 25.30 % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Total Cost 19,981 1,323 10,175 12,601 9,102 6,366 9,332 12.94%
  YoY % 1,410.28% -87.00% -19.25% 38.44% 42.98% -31.78% -
  Horiz. % 214.11% 14.18% 109.03% 135.03% 97.54% 68.22% 100.00%
Net Worth 95,841 70,024 22,035 45,451 55,558 58,021 68,042 5.63%
  YoY % 36.87% 217.79% -51.52% -18.19% -4.24% -14.73% -
  Horiz. % 140.85% 102.91% 32.38% 66.80% 81.65% 85.27% 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 58,021 68,042 5.63%
  YoY % 36.87% 217.79% -51.52% -18.19% -4.24% -14.73% -
  Horiz. % 140.85% 102.91% 32.38% 66.80% 81.65% 85.27% 100.00%
NOSH 518,621 318,006 265,485 265,485 241,351 240,851 239,333 13.15%
  YoY % 63.09% 19.78% 0.00% 10.00% 0.21% 0.63% -
  Horiz. % 216.69% 132.87% 110.93% 110.93% 100.84% 100.63% 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 21.00 % -76.64 % -155.08 % -4.81 % -27.77 % 28.56 % -13.96 % -
  YoY % 127.40% 50.58% -3,124.12% 82.68% -197.23% 304.58% -
  Horiz. % -150.43% 549.00% 1,110.89% 34.46% 198.93% -204.58% 100.00%
ROE 3.17 % -0.82 % -27.80 % -1.63 % -3.50 % 3.90 % -1.58 % -
  YoY % 486.59% 97.05% -1,605.52% 53.43% -189.74% 346.84% -
  Horiz. % -200.63% 51.90% 1,759.49% 103.16% 221.52% -246.84% 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 4.88 0.24 1.50 4.53 2.95 3.70 3.42 5.85%
  YoY % 1,933.33% -84.00% -66.89% 53.56% -20.27% 8.19% -
  Horiz. % 142.69% 7.02% 43.86% 132.46% 86.26% 108.19% 100.00%
EPS 0.59 -0.18 2.33 -0.01 -0.80 0.94 -0.45 -
  YoY % 427.78% -107.73% 23,400.00% 98.75% -185.11% 308.89% -
  Horiz. % -131.11% 40.00% -517.78% 2.22% 177.78% -208.89% 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 - 2,552,719
31/12/20 31/12/19 31/12/18 31/12/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 0.99 0.03 0.16 0.47 0.28 0.35 0.32 19.78%
  YoY % 3,200.00% -81.25% -65.96% 67.86% -20.00% 9.38% -
  Horiz. % 309.38% 9.38% 50.00% 146.88% 87.50% 109.38% 100.00%
EPS 0.12 -0.02 -0.24 -0.03 -0.08 0.09 -0.04 -
  YoY % 700.00% 91.67% -700.00% 62.50% -188.89% 325.00% -
  Horiz. % -300.00% 50.00% 600.00% 75.00% 200.00% -225.00% 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 0.0375 0.0274 0.0086 0.0178 0.0218 0.0227 0.0267 5.58%
  YoY % 36.86% 218.60% -51.69% -18.35% -3.96% -14.98% -
  Horiz. % 140.45% 102.62% 32.21% 66.67% 81.65% 85.02% 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 21.32 55.19 13.31 5.41 9.49 8.11 11.40 10.52%
  YoY % -61.37% 314.65% 146.03% -42.99% 17.02% -28.86% -
  Horiz. % 187.02% 484.12% 116.75% 47.46% 83.25% 71.14% 100.00%
P/EPS 177.72 -72.02 -8.67 -87.66 -34.80 31.91 -86.67 -
  YoY % 346.76% -730.68% 90.11% -151.90% -209.06% 136.82% -
  Horiz. % -205.05% 83.10% 10.00% 101.14% 40.15% -36.82% 100.00%
EY 0.56 -1.39 -11.54 -1.14 -2.87 3.13 -1.15 -
  YoY % 140.29% 87.95% -912.28% 60.28% -191.69% 372.17% -
  Horiz. % -48.70% 120.87% 1,003.48% 99.13% 249.57% -272.17% 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 30.76 46.70 16.31 5.74 10.33 8.24 10.67 18.44%
  YoY % -34.13% 186.33% 184.15% -44.43% 25.36% -22.77% -
  Horiz. % 288.28% 437.68% 152.86% 53.80% 96.81% 77.23% 100.00%
P/EPS 256.32 -60.94 -10.62 -93.03 -37.91 32.45 -81.11 -
  YoY % 520.61% -473.82% 88.58% -145.40% -216.83% 140.01% -
  Horiz. % -316.02% 75.13% 13.09% 114.70% 46.74% -40.01% 100.00%
EY 0.39 -1.64 -9.42 -1.07 -2.64 3.08 -1.23 -
  YoY % 123.78% 82.59% -780.37% 59.47% -185.71% 350.41% -
  Horiz. % -31.71% 133.33% 765.85% 86.99% 214.63% -250.41% 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 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. HUGE POTENTIAL EARNINGS AHEAD FOR THIS CO !!! A POTENTIAL TAKEOVER TARGET ??? Bursa Master
2. Serba Dinamik securities trade suspended from 2.30pm on Friday until further notice save malaysia!
3. “Serba’s indefinite trading suspension to stay till release of SIR findings” save malaysia!
4. NOW SHOWING : THE TRILOGY OF FAST & FURIOUS SHOW - PART 13 A - SUPER BULL STOCKS - Super Positive Momentum Stocks - FOR 25 OCTOBER 2021 --- KGB & K SEE_Research
5. NOW SHOWING : THE TRILOGY OF FAST & FURIOUS SHOW - PART 13 SUPER BULL STOCKS -Super Positive Momentum Stocks -FOR 22 OCTOBER 2021 --- KGB & KGB W SEE_Research
6. Palm Oil: The Investment of Successful Gurus like Dr. Neoh Soon Kean of Dynaquest, Fong Siling aka Cold Eye & Robert Kuok, Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
7. Vietnam to open Phu Quoc island to vaccinated tourists in November Good Articles to Share
8. THREE-A RESOURCES BERHAD [0012] - UNDERVALUE STOCK THAT YOU SHOULD PAY ATTENTION The Thinker Touch
APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

441  399  636  801 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SERBADK 0.35-0.02 
 SAPNRG 0.1050.00 
 OPCOM 1.33+0.20 
 VC 0.09+0.01 
 KNM 0.220.00 
 JADI 0.10-0.01 
 THETA 1.32+0.18 
 NWP 0.29-0.005 
 HIAPTEK 0.64-0.01 
 SCIB 0.405-0.025 
PARTNERS & BROKERS