[HONGSENG] YoY Quarter Result on 2019-03-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/03/20 31/03/07 31/03/18 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 337 983 5,988 11,454 18,272 14,925 11,431 -43.09% YoY % -65.72% -83.58% -47.72% -37.31% 22.43% 30.57% - Horiz. % 2.95% 8.60% 52.38% 100.20% 159.85% 130.57% 100.00%
PBT -8,241 -7,552 -19,400 -4,250 1,318 -3,158 2,579 - YoY % -9.12% 61.07% -356.47% -422.46% 141.74% -222.45% - Horiz. % -319.54% -292.83% -752.23% -164.79% 51.11% -122.45% 100.00%
Tax 25 -490 -1,521 1,037 -359 -387 -179 - YoY % 105.10% 67.78% -246.67% 388.86% 7.24% -116.20% - Horiz. % -13.97% 273.74% 849.72% -579.33% 200.56% 216.20% 100.00%
NP -8,216 -8,042 -20,921 -3,213 959 -3,545 2,400 - YoY % -2.16% 61.56% -551.14% -435.04% 127.05% -247.71% - Horiz. % -342.33% -335.08% -871.71% -133.88% 39.96% -147.71% 100.00%
NP to SH -8,216 -8,070 -20,904 -3,286 1,012 -4,363 1,465 - YoY % -1.81% 61.39% -536.15% -424.70% 123.20% -397.82% - Horiz. % -560.82% -550.85% -1,426.89% -224.30% 69.08% -297.82% 100.00%
Tax Rate - % - % - % - % 27.24 % - % 6.94 % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 392.51% 0.00% 100.00%
Total Cost 8,553 9,025 26,909 14,667 17,313 18,470 9,031 -0.87% YoY % -5.23% -66.46% 83.47% -15.28% -6.26% 104.52% - Horiz. % 94.71% 99.93% 297.96% 162.41% 191.71% 204.52% 100.00%
Net Worth 61,327 16,991 32,681 49,197 60,853 64,432 72,582 -2.66% YoY % 260.94% -48.01% -33.57% -19.15% -5.55% -11.23% - Horiz. % 84.49% 23.41% 45.03% 67.78% 83.84% 88.77% 100.00%
Dividend 31/03/20 31/03/19 31/03/18 31/12/16 31/12/15 31/12/14 31/12/13 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 31/03/20 31/03/19 31/03/18 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 61,327 16,991 32,681 49,197 60,853 64,432 72,582 -2.66% YoY % 260.94% -48.01% -33.57% -19.15% -5.55% -11.23% - Horiz. % 84.49% 23.41% 45.03% 67.78% 83.84% 88.77% 100.00%
NOSH 318,582 265,485 265,485 240,927 239,111 241,049 236,811 4.86% YoY % 20.00% 0.00% 10.19% 0.76% -0.80% 1.79% - Horiz. % 134.53% 112.11% 112.11% 101.74% 100.97% 101.79% 100.00%
Ratio Analysis 31/03/20 31/03/19 31/03/18 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin -2,437.98 % -818.11 % -349.38 % -28.05 % 5.25 % -23.75 % 21.00 % - YoY % -198.00% -134.16% -1,145.56% -634.29% 122.11% -213.10% - Horiz. % -11,609.43% -3,895.76% -1,663.71% -133.57% 25.00% -113.10% 100.00%
ROE -13.40 % -47.50 % -63.96 % -6.68 % 1.66 % -6.77 % 2.02 % - YoY % 71.79% 25.73% -857.48% -502.41% 124.52% -435.15% - Horiz. % -663.37% -2,351.49% -3,166.34% -330.69% 82.18% -335.15% 100.00%
Per Share 31/03/20 31/03/19 31/03/18 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 0.11 0.37 2.26 4.75 7.64 6.19 4.83 -45.39% YoY % -70.27% -83.63% -52.42% -37.83% 23.42% 28.16% - Horiz. % 2.28% 7.66% 46.79% 98.34% 158.18% 128.16% 100.00%
EPS -2.58 -3.04 -7.88 -0.55 0.42 -1.81 0.61 - YoY % 15.13% 61.42% -1,332.73% -230.95% 123.20% -396.72% - Horiz. % -422.95% -498.36% -1,291.80% -90.16% 68.85% -296.72% 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 0.1925 0.0640 0.1231 0.2042 0.2545 0.2673 0.3065 -7.17% YoY % 200.78% -48.01% -39.72% -19.76% -4.79% -12.79% - Horiz. % 62.81% 20.88% 40.16% 66.62% 83.03% 87.21% 100.00%
Adjusted Per Share Value based on latest NOSH - 519,548 31/03/20 31/03/19 31/03/18 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 0.06 0.19 1.15 2.20 3.52 2.87 2.20 -43.79% YoY % -68.42% -83.48% -47.73% -37.50% 22.65% 30.45% - Horiz. % 2.73% 8.64% 52.27% 100.00% 160.00% 130.45% 100.00%
EPS -1.58 -1.55 -4.02 -0.63 0.19 -0.84 0.28 - YoY % -1.94% 61.44% -538.10% -431.58% 122.62% -400.00% - Horiz. % -564.29% -553.57% -1,435.71% -225.00% 67.86% -300.00% 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 0.1180 0.0327 0.0629 0.0947 0.1171 0.1240 0.1397 -2.66% YoY % 260.86% -48.01% -33.58% -19.13% -5.56% -11.24% - Horiz. % 84.47% 23.41% 45.03% 67.79% 83.82% 88.76% 100.00%
Price Multiplier on Financial Quarter End Date 31/03/20 31/03/19 31/03/18 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/03/20 29/03/19 30/03/18 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 0.0600 0.2400 0.2750 0.2950 0.3050 0.3000 0.3350 -
P/RPS 56.72 64.82 12.19 6.21 3.99 4.85 6.94 39.94% YoY % -12.50% 431.75% 96.30% 55.64% -17.73% -30.12% - Horiz. % 817.29% 934.01% 175.65% 89.48% 57.49% 69.88% 100.00%
P/EPS -2.33 -7.90 -3.49 -21.63 72.06 -16.57 54.15 - YoY % 70.51% -126.36% 83.87% -130.02% 534.88% -130.60% - Horiz. % -4.30% -14.59% -6.45% -39.94% 133.07% -30.60% 100.00%
EY -42.98 -12.67 -28.63 -4.62 1.39 -6.03 1.85 - YoY % -239.23% 55.75% -519.70% -432.37% 123.05% -425.95% - Horiz. % -2,323.24% -684.86% -1,547.57% -249.73% 75.14% -325.95% 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 0.31 3.75 2.23 1.44 1.20 1.12 1.09 -18.22% YoY % -91.73% 68.16% 54.86% 20.00% 7.14% 2.75% - Horiz. % 28.44% 344.04% 204.59% 132.11% 110.09% 102.75% 100.00%
Price Multiplier on Announcement Date 31/03/20 31/03/19 31/03/18 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 18/06/20 30/05/19 31/05/18 28/02/17 25/02/16 27/02/15 24/02/14 -
Price 0.1600 0.2300 0.2300 0.2850 0.2950 0.3050 0.3200 -
P/RPS 151.26 62.12 10.20 5.99 3.86 4.93 6.63 64.91% YoY % 143.50% 509.02% 70.28% 55.18% -21.70% -25.64% - Horiz. % 2,281.45% 936.95% 153.85% 90.35% 58.22% 74.36% 100.00%
P/EPS -6.20 -7.57 -2.92 -20.90 69.70 -16.85 51.73 - YoY % 18.10% -159.25% 86.03% -129.99% 513.65% -132.57% - Horiz. % -11.99% -14.63% -5.64% -40.40% 134.74% -32.57% 100.00%
EY -16.12 -13.22 -34.23 -4.79 1.43 -5.93 1.93 - YoY % -21.94% 61.38% -614.61% -434.97% 124.11% -407.25% - Horiz. % -835.23% -684.97% -1,773.58% -248.19% 74.09% -307.25% 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 0.83 3.59 1.87 1.40 1.16 1.14 1.04 -3.54% YoY % -76.88% 91.98% 33.57% 20.69% 1.75% 9.62% - Horiz. % 79.81% 345.19% 179.81% 134.62% 111.54% 109.62% 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
MSCM 4Q2019_Bursa.pdf 
