Highlights

[HONGSENG] YoY TTM Result on 2012-09-30 [#3]

Stock [HONGSENG]: HONG SENG CONSOLIDATED BERHAD
Announcement Date 27-Nov-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 30-Sep-2012  [#3]
Profit Trend QoQ -     8.71%    YoY -     52.24%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 39,255 32,722 40,142 54,544 47,107 49,878 33,743 2.55%
  YoY % 19.97% -18.48% -26.40% 15.79% -5.56% 47.82% -
  Horiz. % 116.34% 96.97% 118.96% 161.65% 139.61% 147.82% 100.00%
PBT -208 -1,429 6,609 14,794 9,418 12,827 8,216 -
  YoY % 85.44% -121.62% -55.33% 57.08% -26.58% 56.12% -
  Horiz. % -2.53% -17.39% 80.44% 180.06% 114.63% 156.12% 100.00%
Tax -520 -179 316 -785 -47 -823 -645 -3.53%
  YoY % -190.50% -156.65% 140.25% -1,570.21% 94.29% -27.60% -
  Horiz. % 80.62% 27.75% -48.99% 121.71% 7.29% 127.60% 100.00%
NP -728 -1,608 6,925 14,009 9,371 12,004 7,571 -
  YoY % 54.73% -123.22% -50.57% 49.49% -21.93% 58.55% -
  Horiz. % -9.62% -21.24% 91.47% 185.04% 123.77% 158.55% 100.00%
NP to SH -1,570 -2,336 7,535 14,044 9,225 11,881 7,365 -
  YoY % 32.79% -131.00% -46.35% 52.24% -22.36% 61.32% -
  Horiz. % -21.32% -31.72% 102.31% 190.69% 125.25% 161.32% 100.00%
Tax Rate - % - % -4.78 % 5.31 % 0.50 % 6.42 % 7.85 % -
  YoY % 0.00% 0.00% -190.02% 962.00% -92.21% -18.22% -
  Horiz. % 0.00% 0.00% -60.89% 67.64% 6.37% 81.78% 100.00%
Total Cost 39,983 34,330 33,217 40,535 37,736 37,874 26,172 7.31%
  YoY % 16.47% 3.35% -18.05% 7.42% -0.36% 44.71% -
  Horiz. % 152.77% 131.17% 126.92% 154.88% 144.18% 144.71% 100.00%
Net Worth 58,021 0 0 69,846 61,576 52,023 0 -
  YoY % 0.00% 0.00% 0.00% 13.43% 18.36% 0.00% -
  Horiz. % 111.53% 0.00% 0.00% 134.26% 118.36% 100.00% -
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div 0 0 0 6,004 0 0 0 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Div Payout % - % - % - % 42.75 % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 58,021 0 0 69,846 61,576 52,023 0 -
  YoY % 0.00% 0.00% 0.00% 13.43% 18.36% 0.00% -
  Horiz. % 111.53% 0.00% 0.00% 134.26% 118.36% 100.00% -
NOSH 240,851 239,333 223,771 239,857 238,300 239,848 154,481 7.68%
  YoY % 0.63% 6.95% -6.71% 0.65% -0.65% 55.26% -
  Horiz. % 155.91% 154.93% 144.85% 155.27% 154.26% 155.26% 100.00%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin -1.85 % -4.91 % 17.25 % 25.68 % 19.89 % 24.07 % 22.44 % -
  YoY % 62.32% -128.46% -32.83% 29.11% -17.37% 7.26% -
  Horiz. % -8.24% -21.88% 76.87% 114.44% 88.64% 107.26% 100.00%
ROE -2.71 % - % - % 20.11 % 14.98 % 22.84 % - % -
  YoY % 0.00% 0.00% 0.00% 34.25% -34.41% 0.00% -
  Horiz. % -11.87% 0.00% 0.00% 88.05% 65.59% 100.00% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 16.30 13.67 17.94 22.74 19.77 20.80 21.84 -4.76%
  YoY % 19.24% -23.80% -21.11% 15.02% -4.95% -4.76% -
  Horiz. % 74.63% 62.59% 82.14% 104.12% 90.52% 95.24% 100.00%
EPS -0.65 -0.98 3.37 5.86 3.87 4.95 4.77 -
  YoY % 33.67% -129.08% -42.49% 51.42% -21.82% 3.77% -
  Horiz. % -13.63% -20.55% 70.65% 122.85% 81.13% 103.77% 100.00%
DPS 0.00 0.00 0.00 2.50 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 0.2409 0.0000 0.0000 0.2912 0.2584 0.2169 0.0000 -
  YoY % 0.00% 0.00% 0.00% 12.69% 19.13% 0.00% -
  Horiz. % 111.07% 0.00% 0.00% 134.26% 119.13% 100.00% -
Adjusted Per Share Value based on latest NOSH - 2,552,719
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 1.54 1.28 1.57 2.14 1.85 1.95 1.32 2.60%
  YoY % 20.31% -18.47% -26.64% 15.68% -5.13% 47.73% -
  Horiz. % 116.67% 96.97% 118.94% 162.12% 140.15% 147.73% 100.00%
EPS -0.06 -0.09 0.30 0.55 0.36 0.47 0.29 -
  YoY % 33.33% -130.00% -45.45% 52.78% -23.40% 62.07% -
  Horiz. % -20.69% -31.03% 103.45% 189.66% 124.14% 162.07% 100.00%
DPS 0.00 0.00 0.00 0.24 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 0.0227 0.0000 0.0000 0.0274 0.0241 0.0204 0.0000 -
  YoY % 0.00% 0.00% 0.00% 13.69% 18.14% 0.00% -
  Horiz. % 111.27% 0.00% 0.00% 134.31% 118.14% 100.00% -
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 0.3000 0.3900 0.3350 0.3600 0.3100 0.3100 0.5200 -
P/RPS 1.84 2.85 1.87 1.58 1.57 1.49 2.38 -4.20%
  YoY % -35.44% 52.41% 18.35% 0.64% 5.37% -37.39% -
  Horiz. % 77.31% 119.75% 78.57% 66.39% 65.97% 62.61% 100.00%
P/EPS -46.02 -39.96 9.95 6.15 8.01 6.26 10.91 -
  YoY % -15.17% -501.61% 61.79% -23.22% 27.96% -42.62% -
  Horiz. % -421.81% -366.27% 91.20% 56.37% 73.42% 57.38% 100.00%
EY -2.17 -2.50 10.05 16.26 12.49 15.98 9.17 -
  YoY % 13.20% -124.88% -38.19% 30.18% -21.84% 74.26% -
  Horiz. % -23.66% -27.26% 109.60% 177.32% 136.21% 174.26% 100.00%
DY 0.00 0.00 0.00 6.94 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 1.25 0.00 0.00 1.24 1.20 1.43 0.00 -
  YoY % 0.00% 0.00% 0.00% 3.33% -16.08% 0.00% -
  Horiz. % 87.41% 0.00% 0.00% 86.71% 83.92% 100.00% -
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 26/11/15 26/11/14 26/11/13 27/11/12 24/11/11 25/11/10 30/11/09 -
Price 0.3050 0.3650 0.3500 0.3800 0.3400 0.3800 0.5400 -
P/RPS 1.87 2.67 1.95 1.67 1.72 1.83 2.47 -4.53%
  YoY % -29.96% 36.92% 16.77% -2.91% -6.01% -25.91% -
  Horiz. % 75.71% 108.10% 78.95% 67.61% 69.64% 74.09% 100.00%
P/EPS -46.79 -37.40 10.39 6.49 8.78 7.67 11.33 -
  YoY % -25.11% -459.96% 60.09% -26.08% 14.47% -32.30% -
  Horiz. % -412.97% -330.10% 91.70% 57.28% 77.49% 67.70% 100.00%
EY -2.14 -2.67 9.62 15.41 11.39 13.04 8.83 -
  YoY % 19.85% -127.75% -37.57% 35.29% -12.65% 47.68% -
  Horiz. % -24.24% -30.24% 108.95% 174.52% 128.99% 147.68% 100.00%
DY 0.00 0.00 0.00 6.58 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 1.27 0.00 0.00 1.30 1.32 1.75 0.00 -
  YoY % 0.00% 0.00% 0.00% -1.52% -24.57% 0.00% -
  Horiz. % 72.57% 0.00% 0.00% 74.29% 75.43% 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. Why is Mr Ooi Teck Bee’s Rm 1.16 target for Hiap Teck easily achievable? Koon Yew Yin Koon Yew Yin's Blog
2. Opportunities abound for Hong Kong construction sector Good Articles to Share
3. Reposted article: THE IMPORTANCE OF DIVERSIFICATION (Calvin Tan) This is a 3rd posting to warn about Black Swan event THE INVESTMENT APPROACH OF CALVIN TAN
4. PublicInvest Research Headlines - 25 Oct 2021 PublicInvest Research
5. Moscow decries U.S. move to call Russians 'homeless' for visa purposes Good Articles to Share
6. NOW SHOWING : THE TRILOGY OF FAST & FURIOUS SHOW - PART 13 SUPER BULL STOCKS -Super Positive Momentum Stocks - FOR SEE_Research
7. As outbreak worsens, Covid-19 cases in eastern Europe near 20 million Good Articles to Share
8. Biden sparks confusion with commitment to Taiwan’s defence if Beijing attacks Good Articles to Share
APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

415  465  583  824 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.77+0.015 
 MINETEC-PA 0.035+0.035 
 AT 0.055-0.005 
 FITTERS 0.435+0.02 
 MTRONIC 0.025-0.005 
 MYEG 1.09+0.05 
 LKL 0.125-0.01 
 NWP 0.275-0.015 
 KANGER 0.050.00 
 OPCOM 1.29-0.04 
PARTNERS & BROKERS