[HOKHENG] YoY TTM Result on 2015-09-30 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
TTM Result 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 32,052 54,078 38,765 41,952 38,226 37,972 34,256 -1.10% YoY % -40.73% 39.50% -7.60% 9.75% 0.67% 10.85% - Horiz. % 93.57% 157.86% 113.16% 122.47% 111.59% 110.85% 100.00%
PBT 611 1,924 1,437 1,782 2,009 424 2,883 -22.78% YoY % -68.24% 33.89% -19.36% -11.30% 373.82% -85.29% - Horiz. % 21.19% 66.74% 49.84% 61.81% 69.68% 14.71% 100.00%
Tax -278 -795 -597 -932 -648 -286 -913 -17.97% YoY % 65.03% -33.17% 35.94% -43.83% -126.57% 68.67% - Horiz. % 30.45% 87.08% 65.39% 102.08% 70.97% 31.33% 100.00%
NP 333 1,129 840 850 1,361 138 1,970 -25.63% YoY % -70.50% 34.40% -1.18% -37.55% 886.23% -92.99% - Horiz. % 16.90% 57.31% 42.64% 43.15% 69.09% 7.01% 100.00%
NP to SH 347 1,145 857 863 1,410 328 1,946 -24.97% YoY % -69.69% 33.61% -0.70% -38.79% 329.88% -83.14% - Horiz. % 17.83% 58.84% 44.04% 44.35% 72.46% 16.86% 100.00%
Tax Rate 45.50 % 41.32 % 41.54 % 52.30 % 32.25 % 67.45 % 31.67 % 6.22% YoY % 10.12% -0.53% -20.57% 62.17% -52.19% 112.98% - Horiz. % 143.67% 130.47% 131.17% 165.14% 101.83% 212.98% 100.00%
Total Cost 31,719 52,949 37,925 41,102 36,865 37,834 32,286 -0.29% YoY % -40.10% 39.62% -7.73% 11.49% -2.56% 17.18% - Horiz. % 98.24% 164.00% 117.47% 127.31% 114.18% 117.18% 100.00%
Net Worth 57,747 55,117 54,380 53,764 53,229 51,503 57,548 0.06% YoY % 4.77% 1.35% 1.15% 1.00% 3.35% -10.50% - Horiz. % 100.35% 95.78% 94.50% 93.42% 92.50% 89.50% 100.00%
Dividend 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 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 % - % - % - % - % - % - % 40.98 % - 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 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 57,747 55,117 54,380 53,764 53,229 51,503 57,548 0.06% YoY % 4.77% 1.35% 1.15% 1.00% 3.35% -10.50% - Horiz. % 100.35% 95.78% 94.50% 93.42% 92.50% 89.50% 100.00%
NOSH 79,961 79,961 80,588 80,909 81,428 80,967 80,769 -0.17% YoY % 0.00% -0.78% -0.40% -0.64% 0.57% 0.25% - Horiz. % 99.00% 99.00% 99.78% 100.17% 100.82% 100.25% 100.00%
Ratio Analysis 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 1.04 % 2.09 % 2.17 % 2.03 % 3.56 % 0.36 % 5.75 % -24.79% YoY % -50.24% -3.69% 6.90% -42.98% 888.89% -93.74% - Horiz. % 18.09% 36.35% 37.74% 35.30% 61.91% 6.26% 100.00%
ROE 0.60 % 2.08 % 1.58 % 1.61 % 2.65 % 0.64 % 3.38 % -25.02% YoY % -71.15% 31.65% -1.86% -39.25% 314.06% -81.07% - Horiz. % 17.75% 61.54% 46.75% 47.63% 78.40% 18.93% 100.00%
Per Share 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 40.08 67.63 48.10 51.85 46.94 46.90 42.41 -0.94% YoY % -40.74% 40.60% -7.23% 10.46% 0.09% 10.59% - Horiz. % 94.51% 159.47% 113.42% 122.26% 110.68% 110.59% 100.00%
EPS 0.43 1.43 1.06 1.07 1.73 0.41 2.41 -24.96% YoY % -69.93% 34.91% -0.93% -38.15% 321.95% -82.99% - Horiz. % 17.84% 59.34% 43.98% 44.40% 71.78% 17.01% 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 0.7222 0.6893 0.6748 0.6645 0.6537 0.6361 0.7125 0.23% YoY % 4.77% 2.15% 1.55% 1.65% 2.77% -10.72% - Horiz. % 101.36% 96.74% 94.71% 93.26% 91.75% 89.28% 100.00%
Adjusted Per Share Value based on latest NOSH - 87,996 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 36.42 61.45 44.05 47.67 43.44 43.15 38.93 -1.10% YoY % -40.73% 39.50% -7.59% 9.74% 0.67% 10.84% - Horiz. % 93.55% 157.85% 113.15% 122.45% 111.58% 110.84% 100.00%
EPS 0.39 1.30 0.97 0.98 1.60 0.37 2.21 -25.10% YoY % -70.00% 34.02% -1.02% -38.75% 332.43% -83.26% - Horiz. % 17.65% 58.82% 43.89% 44.34% 72.40% 16.74% 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 0.6563 0.6264 0.6180 0.6110 0.6049 0.5853 0.6540 0.06% YoY % 4.77% 1.36% 1.15% 1.01% 3.35% -10.50% - Horiz. % 100.35% 95.78% 94.50% 93.43% 92.49% 89.50% 100.00%
Price Multiplier on Financial Quarter End Date 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.4300 0.3200 0.2800 0.4000 0.4100 0.2900 0.3100 -
P/RPS 1.07 0.47 0.58 0.77 0.87 0.62 0.73 6.58% YoY % 127.66% -18.97% -24.68% -11.49% 40.32% -15.07% - Horiz. % 146.58% 64.38% 79.45% 105.48% 119.18% 84.93% 100.00%
P/EPS 99.09 22.35 26.33 37.50 23.68 71.59 12.87 40.50% YoY % 343.36% -15.12% -29.79% 58.36% -66.92% 456.25% - Horiz. % 769.93% 173.66% 204.58% 291.38% 183.99% 556.25% 100.00%
EY 1.01 4.47 3.80 2.67 4.22 1.40 7.77 -28.82% YoY % -77.40% 17.63% 42.32% -36.73% 201.43% -81.98% - Horiz. % 13.00% 57.53% 48.91% 34.36% 54.31% 18.02% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.23 - 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 0.60 0.46 0.41 0.60 0.63 0.46 0.44 5.30% YoY % 30.43% 12.20% -31.67% -4.76% 36.96% 4.55% - Horiz. % 136.36% 104.55% 93.18% 136.36% 143.18% 104.55% 100.00%
Price Multiplier on Announcement Date 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 29/11/18 24/11/17 24/11/16 23/11/15 28/11/14 25/11/13 26/11/12 -
Price 0.4350 0.6150 0.3050 0.4000 0.3900 0.2900 0.3100 -
P/RPS 1.09 0.91 0.63 0.77 0.83 0.62 0.73 6.91% YoY % 19.78% 44.44% -18.18% -7.23% 33.87% -15.07% - Horiz. % 149.32% 124.66% 86.30% 105.48% 113.70% 84.93% 100.00%
P/EPS 100.24 42.95 28.68 37.50 22.52 71.59 12.87 40.77% YoY % 133.39% 49.76% -23.52% 66.52% -68.54% 456.25% - Horiz. % 778.87% 333.72% 222.84% 291.38% 174.98% 556.25% 100.00%
EY 1.00 2.33 3.49 2.67 4.44 1.40 7.77 -28.93% YoY % -57.08% -33.24% 30.71% -39.86% 217.14% -81.98% - Horiz. % 12.87% 29.99% 44.92% 34.36% 57.14% 18.02% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.23 - 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 0.60 0.89 0.45 0.60 0.60 0.46 0.44 5.30% YoY % -32.58% 97.78% -25.00% 0.00% 30.43% 4.55% - Horiz. % 136.36% 202.27% 102.27% 136.36% 136.36% 104.55% 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 - Q3_2015.pdf 
