[HOKHENG] YoY TTM Result on 2015-06-30 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
TTM Result 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 32,714 56,080 36,977 42,983 38,814 37,085 33,757 -0.52% YoY % -41.67% 51.66% -13.97% 10.74% 4.66% 9.86% - Horiz. % 96.91% 166.13% 109.54% 127.33% 114.98% 109.86% 100.00%
PBT 521 2,039 1,474 1,776 2,037 526 3,010 -25.34% YoY % -74.45% 38.33% -17.00% -12.81% 287.26% -82.52% - Horiz. % 17.31% 67.74% 48.97% 59.00% 67.67% 17.48% 100.00%
Tax -208 -926 -649 -879 -625 -287 -926 -22.02% YoY % 77.54% -42.68% 26.17% -40.64% -117.77% 69.01% - Horiz. % 22.46% 100.00% 70.09% 94.92% 67.49% 30.99% 100.00%
NP 313 1,113 825 897 1,412 239 2,084 -27.08% YoY % -71.88% 34.91% -8.03% -36.47% 490.79% -88.53% - Horiz. % 15.02% 53.41% 39.59% 43.04% 67.75% 11.47% 100.00%
NP to SH 325 1,133 809 945 1,490 392 2,081 -26.61% YoY % -71.32% 40.05% -14.39% -36.58% 280.10% -81.16% - Horiz. % 15.62% 54.44% 38.88% 45.41% 71.60% 18.84% 100.00%
Tax Rate 39.92 % 45.41 % 44.03 % 49.49 % 30.68 % 54.56 % 30.76 % 4.44% YoY % -12.09% 3.13% -11.03% 61.31% -43.77% 77.37% - Horiz. % 129.78% 147.63% 143.14% 160.89% 99.74% 177.37% 100.00%
Total Cost 32,401 54,967 36,152 42,086 37,402 36,846 31,673 0.38% YoY % -41.05% 52.04% -14.10% 12.52% 1.51% 16.33% - Horiz. % 102.30% 173.55% 114.14% 132.88% 118.09% 116.33% 100.00%
Net Worth 57,579 54,965 51,828 54,119 51,747 49,682 57,948 -0.11% YoY % 4.76% 6.05% -4.23% 4.58% 4.16% -14.26% - Horiz. % 99.36% 94.85% 89.44% 93.39% 89.30% 85.74% 100.00%
Dividend 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div 0 0 0 0 0 0 797 - 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 % - % - % - % - % - % - % 38.32 % - 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 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 57,579 54,965 51,828 54,119 51,747 49,682 57,948 -0.11% YoY % 4.76% 6.05% -4.23% 4.58% 4.16% -14.26% - Horiz. % 99.36% 94.85% 89.44% 93.39% 89.30% 85.74% 100.00%
NOSH 79,961 79,961 76,999 81,578 79,428 78,499 80,652 -0.14% YoY % 0.00% 3.85% -5.61% 2.71% 1.18% -2.67% - Horiz. % 99.14% 99.14% 95.47% 101.15% 98.48% 97.33% 100.00%
Ratio Analysis 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 0.96 % 1.98 % 2.23 % 2.09 % 3.64 % 0.64 % 6.17 % -26.65% YoY % -51.52% -11.21% 6.70% -42.58% 468.75% -89.63% - Horiz. % 15.56% 32.09% 36.14% 33.87% 59.00% 10.37% 100.00%
ROE 0.56 % 2.06 % 1.56 % 1.75 % 2.88 % 0.79 % 3.59 % -26.62% YoY % -72.82% 32.05% -10.86% -39.24% 264.56% -77.99% - Horiz. % 15.60% 57.38% 43.45% 48.75% 80.22% 22.01% 100.00%
Per Share 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 40.91 70.13 48.02 52.69 48.87 47.24 41.86 -0.38% YoY % -41.67% 46.04% -8.86% 7.82% 3.45% 12.85% - Horiz. % 97.73% 167.53% 114.72% 125.87% 116.75% 112.85% 100.00%
EPS 0.41 1.42 1.05 1.16 1.88 0.50 2.58 -26.39% YoY % -71.13% 35.24% -9.48% -38.30% 276.00% -80.62% - Horiz. % 15.89% 55.04% 40.70% 44.96% 72.87% 19.38% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 0.7201 0.6874 0.6731 0.6634 0.6515 0.6329 0.7185 0.04% YoY % 4.76% 2.12% 1.46% 1.83% 2.94% -11.91% - Horiz. % 100.22% 95.67% 93.68% 92.33% 90.68% 88.09% 100.00%
Adjusted Per Share Value based on latest NOSH - 87,996 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 37.18 63.73 42.02 48.85 44.11 42.14 38.36 -0.52% YoY % -41.66% 51.67% -13.98% 10.75% 4.67% 9.85% - Horiz. % 96.92% 166.14% 109.54% 127.35% 114.99% 109.85% 100.00%
EPS 0.37 1.29 0.92 1.07 1.69 0.45 2.36 -26.56% YoY % -71.32% 40.22% -14.02% -36.69% 275.56% -80.93% - Horiz. % 15.68% 54.66% 38.98% 45.34% 71.61% 19.07% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.91 - 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 0.6543 0.6246 0.5890 0.6150 0.5881 0.5646 0.6585 -0.11% YoY % 4.76% 6.04% -4.23% 4.57% 4.16% -14.26% - Horiz. % 99.36% 94.85% 89.45% 93.39% 89.31% 85.74% 100.00%
Price Multiplier on Financial Quarter End Date 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 0.4450 0.3200 0.3250 0.3400 0.4350 0.2900 0.2900 -
P/RPS 1.09 0.46 0.68 0.65 0.89 0.61 0.69 7.91% YoY % 136.96% -32.35% 4.62% -26.97% 45.90% -11.59% - Horiz. % 157.97% 66.67% 98.55% 94.20% 128.99% 88.41% 100.00%
P/EPS 109.49 22.58 30.93 29.35 23.19 58.07 11.24 46.11% YoY % 384.90% -27.00% 5.38% 26.56% -60.07% 416.64% - Horiz. % 974.11% 200.89% 275.18% 261.12% 206.32% 516.64% 100.00%
EY 0.91 4.43 3.23 3.41 4.31 1.72 8.90 -31.61% YoY % -79.46% 37.15% -5.28% -20.88% 150.58% -80.67% - Horiz. % 10.22% 49.78% 36.29% 38.31% 48.43% 19.33% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.45 - 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 0.62 0.47 0.48 0.51 0.67 0.46 0.40 7.57% YoY % 31.91% -2.08% -5.88% -23.88% 45.65% 15.00% - Horiz. % 155.00% 117.50% 120.00% 127.50% 167.50% 115.00% 100.00%
Price Multiplier on Announcement Date 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 27/08/18 28/08/17 26/08/16 24/08/15 25/08/14 26/08/13 27/08/12 -
Price 0.5050 0.3400 0.3200 0.3500 0.4200 0.3150 0.2800 -
P/RPS 1.23 0.48 0.67 0.66 0.86 0.67 0.67 10.65% YoY % 156.25% -28.36% 1.52% -23.26% 28.36% 0.00% - Horiz. % 183.58% 71.64% 100.00% 98.51% 128.36% 100.00% 100.00%
P/EPS 124.25 24.00 30.46 30.21 22.39 63.08 10.85 50.11% YoY % 417.71% -21.21% 0.83% 34.93% -64.51% 481.38% - Horiz. % 1,145.16% 221.20% 280.74% 278.43% 206.36% 581.38% 100.00%
EY 0.80 4.17 3.28 3.31 4.47 1.59 9.22 -33.45% YoY % -80.82% 27.13% -0.91% -25.95% 181.13% -82.75% - Horiz. % 8.68% 45.23% 35.57% 35.90% 48.48% 17.25% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.57 - 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 0.70 0.49 0.48 0.53 0.64 0.50 0.39 10.24% YoY % 42.86% 2.08% -9.43% -17.19% 28.00% 28.21% - Horiz. % 179.49% 125.64% 123.08% 135.90% 164.10% 128.21% 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
Hock Heng - Q2_2015.pdf 
