[HONGSENG] YoY TTM Result on 2015-03-31 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
TTM Result 30/06/18 30/06/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 25,872 28,850 42,055 37,776 33,791 48,050 52,492 -10.70% YoY % -10.32% -31.40% 11.33% 11.79% -29.68% -8.46% - Horiz. % 49.29% 54.96% 80.12% 71.97% 64.37% 91.54% 100.00%
PBT -22,948 -11,726 2,115 -3,983 2,767 9,151 11,884 - YoY % -95.70% -654.42% 153.10% -243.95% -69.76% -23.00% - Horiz. % -193.10% -98.67% 17.80% -33.52% 23.28% 77.00% 100.00%
Tax -1,522 684 -367 -521 -192 432 -487 19.99% YoY % -322.51% 286.38% 29.56% -171.35% -144.44% 188.71% - Horiz. % 312.53% -140.45% 75.36% 106.98% 39.43% -88.71% 100.00%
NP -24,470 -11,042 1,748 -4,504 2,575 9,583 11,397 - YoY % -121.61% -731.69% 138.81% -274.91% -73.13% -15.92% - Horiz. % -214.71% -96.89% 15.34% -39.52% 22.59% 84.08% 100.00%
NP to SH -24,393 -11,129 1,560 -5,086 1,877 9,927 11,438 - YoY % -119.18% -813.40% 130.67% -370.96% -81.09% -13.21% - Horiz. % -213.26% -97.30% 13.64% -44.47% 16.41% 86.79% 100.00%
Tax Rate - % - % 17.35 % - % 6.94 % -4.72 % 4.10 % - YoY % 0.00% 0.00% 0.00% 0.00% 247.03% -215.12% - Horiz. % 0.00% 0.00% 423.17% 0.00% 169.27% -115.12% 100.00%
Total Cost 50,342 39,892 40,307 42,280 31,216 38,467 41,095 3.30% YoY % 26.20% -1.03% -4.67% 35.44% -18.85% -6.39% - Horiz. % 122.50% 97.07% 98.08% 102.88% 75.96% 93.61% 100.00%
Net Worth 32,123 57,026 58,474 56,115 69,028 73,732 69,150 -11.54% YoY % -43.67% -2.48% 4.21% -18.71% -6.38% 6.63% - Horiz. % 46.45% 82.47% 84.56% 81.15% 99.82% 106.63% 100.00%
Dividend 30/06/18 30/06/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div 0 0 0 0 0 6,004 0 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
Div Payout % - % - % - % - % - % 60.48 % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
Equity 30/06/18 30/06/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 32,123 57,026 58,474 56,115 69,028 73,732 69,150 -11.54% YoY % -43.67% -2.48% 4.21% -18.71% -6.38% 6.63% - Horiz. % 46.45% 82.47% 84.56% 81.15% 99.82% 106.63% 100.00%
NOSH 265,485 265,485 241,531 215,000 240,684 239,545 238,780 1.71% YoY % 0.00% 9.92% 12.34% -10.67% 0.48% 0.32% - Horiz. % 111.18% 111.18% 101.15% 90.04% 100.80% 100.32% 100.00%
Ratio Analysis 30/06/18 30/06/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin -94.58 % -38.27 % 4.16 % -11.92 % 7.62 % 19.94 % 21.71 % - YoY % -147.14% -1,019.95% 134.90% -256.43% -61.79% -8.15% - Horiz. % -435.65% -176.28% 19.16% -54.91% 35.10% 91.85% 100.00%
ROE -75.93 % -19.52 % 2.67 % -9.06 % 2.72 % 13.46 % 16.54 % - YoY % -288.99% -831.09% 129.47% -433.09% -79.79% -18.62% - Horiz. % -459.07% -118.02% 16.14% -54.78% 16.44% 81.38% 100.00%
Per Share 30/06/18 30/06/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 9.75 10.87 17.41 17.57 14.04 20.06 21.98 -12.19% YoY % -10.30% -37.56% -0.91% 25.14% -30.01% -8.74% - Horiz. % 44.36% 49.45% 79.21% 79.94% 63.88% 91.26% 100.00%
EPS -9.19 -4.19 0.65 -2.37 0.78 4.14 4.79 - YoY % -119.33% -744.62% 127.43% -403.85% -81.16% -13.57% - Horiz. % -191.86% -87.47% 13.57% -49.48% 16.28% 86.43% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 2.50 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 0.1210 0.2148 0.2421 0.2610 0.2868 0.3078 0.2896 -13.03% YoY % -43.67% -11.28% -7.24% -9.00% -6.82% 6.28% - Horiz. % 41.78% 74.17% 83.60% 90.12% 99.03% 106.28% 100.00%
Adjusted Per Share Value based on latest NOSH - 519,548 30/06/18 30/06/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 4.98 5.55 8.09 7.27 6.50 9.25 10.10 -10.69% YoY % -10.27% -31.40% 11.28% 11.85% -29.73% -8.42% - Horiz. % 49.31% 54.95% 80.10% 71.98% 64.36% 91.58% 100.00%
EPS -4.70 -2.14 0.30 -0.98 0.36 1.91 2.20 - YoY % -119.63% -813.33% 130.61% -372.22% -81.15% -13.18% - Horiz. % -213.64% -97.27% 13.64% -44.55% 16.36% 86.82% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 1.16 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 0.0618 0.1098 0.1125 0.1080 0.1329 0.1419 0.1331 -11.55% YoY % -43.72% -2.40% 4.17% -18.74% -6.34% 6.61% - Horiz. % 46.43% 82.49% 84.52% 81.14% 99.85% 106.61% 100.00%
Price Multiplier on Financial Quarter End Date 30/06/18 30/06/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 29/06/18 30/06/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 0.2350 0.3000 0.2950 0.2900 0.3450 0.4250 0.4300 -
P/RPS 2.41 2.76 1.69 1.65 2.46 2.12 1.96 3.36% YoY % -12.68% 63.31% 2.42% -32.93% 16.04% 8.16% - Horiz. % 122.96% 140.82% 86.22% 84.18% 125.51% 108.16% 100.00%
P/EPS -2.56 -7.16 45.67 -12.26 44.24 10.26 8.98 - YoY % 64.25% -115.68% 472.51% -127.71% 331.19% 14.25% - Horiz. % -28.51% -79.73% 508.57% -136.53% 492.65% 114.25% 100.00%
EY -39.10 -13.97 2.19 -8.16 2.26 9.75 11.14 - YoY % -179.89% -737.90% 126.84% -461.06% -76.82% -12.48% - Horiz. % -350.99% -125.40% 19.66% -73.25% 20.29% 87.52% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 5.88 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 1.94 1.40 1.22 1.11 1.20 1.38 1.48 4.42% YoY % 38.57% 14.75% 9.91% -7.50% -13.04% -6.76% - Horiz. % 131.08% 94.59% 82.43% 75.00% 81.08% 93.24% 100.00%
Price Multiplier on Announcement Date 30/06/18 30/06/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 29/08/18 24/08/17 26/05/16 25/05/15 22/05/14 28/05/13 28/05/12 -
Price 0.2150 0.2600 0.2800 0.3000 0.3550 0.4200 0.4100 -
P/RPS 2.21 2.39 1.61 1.71 2.53 2.09 1.87 2.71% YoY % -7.53% 48.45% -5.85% -32.41% 21.05% 11.76% - Horiz. % 118.18% 127.81% 86.10% 91.44% 135.29% 111.76% 100.00%
P/EPS -2.34 -6.20 43.35 -12.68 45.52 10.13 8.56 - YoY % 62.26% -114.30% 441.88% -127.86% 349.36% 18.34% - Horiz. % -27.34% -72.43% 506.43% -148.13% 531.78% 118.34% 100.00%
EY -42.74 -16.12 2.31 -7.89 2.20 9.87 11.68 - YoY % -165.14% -797.84% 129.28% -458.64% -77.71% -15.50% - Horiz. % -365.92% -138.01% 19.78% -67.55% 18.84% 84.50% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 5.95 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 1.78 1.21 1.16 1.15 1.24 1.36 1.42 3.68% YoY % 47.11% 4.31% 0.87% -7.26% -8.82% -4.23% - Horiz. % 125.35% 85.21% 81.69% 80.99% 87.32% 95.77% 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
1Q2015 Notes to Accounts.pdf 
