Highlights

[HONGSENG] YoY TTM Result on 2015-09-30 [#3]

Stock [HONGSENG]: HONG SENG CONSOLIDATED BERHAD
Announcement Date 26-Nov-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 30-Sep-2015  [#3]
Profit Trend QoQ -     68.03%    YoY -     32.79%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/12/18 31/12/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 15,513 27,349 38,472 39,255 32,722 40,142 54,544 -18.21%
  YoY % -43.28% -28.91% -1.99% 19.97% -18.48% -26.40% -
  Horiz. % 28.44% 50.14% 70.53% 71.97% 59.99% 73.60% 100.00%
PBT -24,472 -9,784 -3,134 -208 -1,429 6,609 14,794 -
  YoY % -150.12% -212.19% -1,406.73% 85.44% -121.62% -55.33% -
  Horiz. % -165.42% -66.13% -21.18% -1.41% -9.66% 44.67% 100.00%
Tax -1,524 -126 -341 -520 -179 316 -785 11.19%
  YoY % -1,109.52% 63.05% 34.42% -190.50% -156.65% 140.25% -
  Horiz. % 194.14% 16.05% 43.44% 66.24% 22.80% -40.25% 100.00%
NP -25,996 -9,910 -3,475 -728 -1,608 6,925 14,009 -
  YoY % -162.32% -185.18% -377.34% 54.73% -123.22% -50.57% -
  Horiz. % -185.57% -70.74% -24.81% -5.20% -11.48% 49.43% 100.00%
NP to SH -25,906 -9,911 -3,453 -1,570 -2,336 7,535 14,044 -
  YoY % -161.39% -187.03% -119.94% 32.79% -131.00% -46.35% -
  Horiz. % -184.46% -70.57% -24.59% -11.18% -16.63% 53.65% 100.00%
Tax Rate - % - % - % - % - % -4.78 % 5.31 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -190.02% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% -90.02% 100.00%
Total Cost 41,509 37,259 41,947 39,983 34,330 33,217 40,535 0.38%
  YoY % 11.41% -11.18% 4.91% 16.47% 3.35% -18.05% -
  Horiz. % 102.40% 91.92% 103.48% 98.64% 84.69% 81.95% 100.00%
Net Worth 22,035 45,451 55,558 58,021 0 0 69,846 -16.84%
  YoY % -51.52% -18.19% -4.24% 0.00% 0.00% 0.00% -
  Horiz. % 31.55% 65.07% 79.54% 83.07% 0.00% 0.00% 100.00%
Dividend
31/12/18 31/12/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div 0 0 0 0 0 0 6,004 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 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% 0.00% 0.00% 0.00% 100.00%
Equity
31/12/18 31/12/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 22,035 45,451 55,558 58,021 0 0 69,846 -16.84%
  YoY % -51.52% -18.19% -4.24% 0.00% 0.00% 0.00% -
  Horiz. % 31.55% 65.07% 79.54% 83.07% 0.00% 0.00% 100.00%
NOSH 265,485 265,485 241,351 240,851 239,333 223,771 239,857 1.64%
  YoY % 0.00% 10.00% 0.21% 0.63% 6.95% -6.71% -
  Horiz. % 110.68% 110.68% 100.62% 100.41% 99.78% 93.29% 100.00%
Ratio Analysis
31/12/18 31/12/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin -167.58 % -36.24 % -9.03 % -1.85 % -4.91 % 17.25 % 25.68 % -
  YoY % -362.42% -301.33% -388.11% 62.32% -128.46% -32.83% -
  Horiz. % -652.57% -141.12% -35.16% -7.20% -19.12% 67.17% 100.00%
ROE -117.57 % -21.81 % -6.22 % -2.71 % - % - % 20.11 % -
  YoY % -439.06% -250.64% -129.52% 0.00% 0.00% 0.00% -
  Horiz. % -584.63% -108.45% -30.93% -13.48% 0.00% 0.00% 100.00%
Per Share
31/12/18 31/12/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 5.84 10.30 15.94 16.30 13.67 17.94 22.74 -19.53%
  YoY % -43.30% -35.38% -2.21% 19.24% -23.80% -21.11% -
  Horiz. % 25.68% 45.29% 70.10% 71.68% 60.11% 78.89% 100.00%
EPS -9.76 -3.73 -1.43 -0.65 -0.98 3.37 5.86 -
  YoY % -161.66% -160.84% -120.00% 33.67% -129.08% -42.49% -
  Horiz. % -166.55% -63.65% -24.40% -11.09% -16.72% 57.51% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.50 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 0.0830 0.1712 0.2302 0.2409 0.0000 0.0000 0.2912 -18.18%
  YoY % -51.52% -25.63% -4.44% 0.00% 0.00% 0.00% -
  Horiz. % 28.50% 58.79% 79.05% 82.73% 0.00% 0.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,552,326
31/12/18 31/12/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 0.61 1.07 1.51 1.54 1.28 1.57 2.14 -18.18%
  YoY % -42.99% -29.14% -1.95% 20.31% -18.47% -26.64% -
  Horiz. % 28.50% 50.00% 70.56% 71.96% 59.81% 73.36% 100.00%
EPS -1.01 -0.39 -0.14 -0.06 -0.09 0.30 0.55 -
  YoY % -158.97% -178.57% -133.33% 33.33% -130.00% -45.45% -
  Horiz. % -183.64% -70.91% -25.45% -10.91% -16.36% 54.55% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.24 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 0.0086 0.0178 0.0218 0.0227 0.0000 0.0000 0.0274 -16.91%
  YoY % -51.69% -18.35% -3.96% 0.00% 0.00% 0.00% -
  Horiz. % 31.39% 64.96% 79.56% 82.85% 0.00% 0.00% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 31/12/18 29/12/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.2000 0.2450 0.2800 0.3000 0.3900 0.3350 0.3600 -
P/RPS 3.42 2.38 1.76 1.84 2.85 1.87 1.58 13.14%
  YoY % 43.70% 35.23% -4.35% -35.44% 52.41% 18.35% -
  Horiz. % 216.46% 150.63% 111.39% 116.46% 180.38% 118.35% 100.00%
P/EPS -2.05 -6.56 -19.57 -46.02 -39.96 9.95 6.15 -
  YoY % 68.75% 66.48% 57.48% -15.17% -501.61% 61.79% -
  Horiz. % -33.33% -106.67% -318.21% -748.29% -649.76% 161.79% 100.00%
EY -48.79 -15.24 -5.11 -2.17 -2.50 10.05 16.26 -
  YoY % -220.14% -198.24% -135.48% 13.20% -124.88% -38.19% -
  Horiz. % -300.06% -93.73% -31.43% -13.35% -15.38% 61.81% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 6.94 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 2.41 1.43 1.22 1.25 0.00 0.00 1.24 11.21%
  YoY % 68.53% 17.21% -2.40% 0.00% 0.00% 0.00% -
  Horiz. % 194.35% 115.32% 98.39% 100.81% 0.00% 0.00% 100.00%
Price Multiplier on Announcement Date
31/12/18 31/12/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 25/02/19 27/02/18 24/11/16 26/11/15 26/11/14 26/11/13 27/11/12 -
Price 0.2450 0.2600 0.3050 0.3050 0.3650 0.3500 0.3800 -
P/RPS 4.19 2.52 1.91 1.87 2.67 1.95 1.67 15.84%
  YoY % 66.27% 31.94% 2.14% -29.96% 36.92% 16.77% -
  Horiz. % 250.90% 150.90% 114.37% 111.98% 159.88% 116.77% 100.00%
P/EPS -2.51 -6.96 -21.32 -46.79 -37.40 10.39 6.49 -
  YoY % 63.94% 67.35% 54.43% -25.11% -459.96% 60.09% -
  Horiz. % -38.67% -107.24% -328.51% -720.96% -576.27% 160.09% 100.00%
EY -39.83 -14.36 -4.69 -2.14 -2.67 9.62 15.41 -
  YoY % -177.37% -206.18% -119.16% 19.85% -127.75% -37.57% -
  Horiz. % -258.47% -93.19% -30.43% -13.89% -17.33% 62.43% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 6.58 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 2.95 1.52 1.32 1.27 0.00 0.00 1.30 14.00%
  YoY % 94.08% 15.15% 3.94% 0.00% 0.00% 0.00% -
  Horiz. % 226.92% 116.92% 101.54% 97.69% 0.00% 0.00% 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. THE MOST UNDERVALUED TECH STOCK ON BURSA MALAYSIA NOW Art of Investments
2. Hiap Teck’s big player depressing the price - Koon Yew Yin Koon Yew Yin's Blog
3. PublicInvest Research Headlines - 24 Sept 2021 PublicInvest Research
4. Top Glove: 4 management concerns that caught my attention over the past year - Shak Chee Hoi Good Articles to Share
5. KPOWER, SOLARVEST, SAMAIDEN & PEKAT: Compare & Contrast their Prices, Earnings & Price to Book Value, Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
6. PALM OIL WILL BE A BRIGHT SHINING STAR AS VERY HIGH PROFIT-GROWTH PHASE IS NOW ON-GOING, Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
7. Mplus Market Pulse - 24 Sept 2021 M+ Online Research Articles
8. MCA: 51% bumi equity for freight forwarders against country's goals of creating pro-business environment save malaysia!
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
 
 

396  502  563  848 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PASUKGB 0.06-0.005 
 DNEX 0.81-0.02 
 KAB 0.41+0.015 
 VS-WB 0.58+0.04 
 MINETEC-PR 0.005+0.005 
 SAPNRG 0.1150.00 
 KAB-WA 0.055+0.005 
 TANCO 0.26+0.015 
 VS 1.70+0.18 
 HSI-HG8 0.49+0.07 
PARTNERS & BROKERS