[HOKHENG] YoY TTM Result on 2016-09-30 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
TTM Result 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 27,779 32,052 54,078 38,765 41,952 38,226 37,972 -5.07% YoY % -13.33% -40.73% 39.50% -7.60% 9.75% 0.67% - Horiz. % 73.16% 84.41% 142.42% 102.09% 110.48% 100.67% 100.00%
PBT -1,575 611 1,924 1,437 1,782 2,009 424 - YoY % -357.77% -68.24% 33.89% -19.36% -11.30% 373.82% - Horiz. % -371.46% 144.10% 453.77% 338.92% 420.28% 473.82% 100.00%
Tax -382 -278 -795 -597 -932 -648 -286 4.94% YoY % -37.41% 65.03% -33.17% 35.94% -43.83% -126.57% - Horiz. % 133.57% 97.20% 277.97% 208.74% 325.87% 226.57% 100.00%
NP -1,957 333 1,129 840 850 1,361 138 - YoY % -687.69% -70.50% 34.40% -1.18% -37.55% 886.23% - Horiz. % -1,418.12% 241.30% 818.12% 608.70% 615.94% 986.23% 100.00%
NP to SH -1,962 347 1,145 857 863 1,410 328 - YoY % -665.42% -69.69% 33.61% -0.70% -38.79% 329.88% - Horiz. % -598.17% 105.79% 349.09% 261.28% 263.11% 429.88% 100.00%
Tax Rate - % 45.50 % 41.32 % 41.54 % 52.30 % 32.25 % 67.45 % - YoY % 0.00% 10.12% -0.53% -20.57% 62.17% -52.19% - Horiz. % 0.00% 67.46% 61.26% 61.59% 77.54% 47.81% 100.00%
Total Cost 29,736 31,719 52,949 37,925 41,102 36,865 37,834 -3.93% YoY % -6.25% -40.10% 39.62% -7.73% 11.49% -2.56% - Horiz. % 78.60% 83.84% 139.95% 100.24% 108.64% 97.44% 100.00%
Net Worth 59,952 57,747 55,117 54,380 53,764 53,229 51,503 2.56% YoY % 3.82% 4.77% 1.35% 1.15% 1.00% 3.35% - Horiz. % 116.40% 112.12% 107.02% 105.59% 104.39% 103.35% 100.00%
Dividend 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div 0 0 0 0 0 0 0 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 59,952 57,747 55,117 54,380 53,764 53,229 51,503 2.56% YoY % 3.82% 4.77% 1.35% 1.15% 1.00% 3.35% - Horiz. % 116.40% 112.12% 107.02% 105.59% 104.39% 103.35% 100.00%
NOSH 86,139 79,961 79,961 80,588 80,909 81,428 80,967 1.04% YoY % 7.73% 0.00% -0.78% -0.40% -0.64% 0.57% - Horiz. % 106.39% 98.76% 98.76% 99.53% 99.93% 100.57% 100.00%
Ratio Analysis 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin -7.04 % 1.04 % 2.09 % 2.17 % 2.03 % 3.56 % 0.36 % - YoY % -776.92% -50.24% -3.69% 6.90% -42.98% 888.89% - Horiz. % -1,955.56% 288.89% 580.56% 602.78% 563.89% 988.89% 100.00%
ROE -3.27 % 0.60 % 2.08 % 1.58 % 1.61 % 2.65 % 0.64 % - YoY % -645.00% -71.15% 31.65% -1.86% -39.25% 314.06% - Horiz. % -510.94% 93.75% 325.00% 246.88% 251.56% 414.06% 100.00%
Per Share 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 32.25 40.08 67.63 48.10 51.85 46.94 46.90 -6.05% YoY % -19.54% -40.74% 40.60% -7.23% 10.46% 0.09% - Horiz. % 68.76% 85.46% 144.20% 102.56% 110.55% 100.09% 100.00%
EPS -2.28 0.43 1.43 1.06 1.07 1.73 0.41 - YoY % -630.23% -69.93% 34.91% -0.93% -38.15% 321.95% - Horiz. % -556.10% 104.88% 348.78% 258.54% 260.98% 421.95% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.6960 0.7222 0.6893 0.6748 0.6645 0.6537 0.6361 1.51% YoY % -3.63% 4.77% 2.15% 1.55% 1.65% 2.77% - Horiz. % 109.42% 113.54% 108.36% 106.08% 104.46% 102.77% 100.00%
Adjusted Per Share Value based on latest NOSH - 87,996 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 31.57 36.42 61.45 44.05 47.67 43.44 43.15 -5.07% YoY % -13.32% -40.73% 39.50% -7.59% 9.74% 0.67% - Horiz. % 73.16% 84.40% 142.41% 102.09% 110.48% 100.67% 100.00%
EPS -2.23 0.39 1.30 0.97 0.98 1.60 0.37 - YoY % -671.79% -70.00% 34.02% -1.02% -38.75% 332.43% - Horiz. % -602.70% 105.41% 351.35% 262.16% 264.86% 432.43% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.6813 0.6563 0.6264 0.6180 0.6110 0.6049 0.5853 2.56% YoY % 3.81% 4.77% 1.36% 1.15% 1.01% 3.35% - Horiz. % 116.40% 112.13% 107.02% 105.59% 104.39% 103.35% 100.00%
Price Multiplier on Financial Quarter End Date 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 0.5200 0.4300 0.3200 0.2800 0.4000 0.4100 0.2900 -
P/RPS 1.61 1.07 0.47 0.58 0.77 0.87 0.62 17.23% YoY % 50.47% 127.66% -18.97% -24.68% -11.49% 40.32% - Horiz. % 259.68% 172.58% 75.81% 93.55% 124.19% 140.32% 100.00%
P/EPS -22.83 99.09 22.35 26.33 37.50 23.68 71.59 - YoY % -123.04% 343.36% -15.12% -29.79% 58.36% -66.92% - Horiz. % -31.89% 138.41% 31.22% 36.78% 52.38% 33.08% 100.00%
EY -4.38 1.01 4.47 3.80 2.67 4.22 1.40 - YoY % -533.66% -77.40% 17.63% 42.32% -36.73% 201.43% - Horiz. % -312.86% 72.14% 319.29% 271.43% 190.71% 301.43% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.75 0.60 0.46 0.41 0.60 0.63 0.46 8.48% YoY % 25.00% 30.43% 12.20% -31.67% -4.76% 36.96% - Horiz. % 163.04% 130.43% 100.00% 89.13% 130.43% 136.96% 100.00%
Price Multiplier on Announcement Date 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 25/11/19 29/11/18 24/11/17 24/11/16 23/11/15 28/11/14 25/11/13 -
Price 0.7200 0.4350 0.6150 0.3050 0.4000 0.3900 0.2900 -
P/RPS 2.23 1.09 0.91 0.63 0.77 0.83 0.62 23.77% YoY % 104.59% 19.78% 44.44% -18.18% -7.23% 33.87% - Horiz. % 359.68% 175.81% 146.77% 101.61% 124.19% 133.87% 100.00%
P/EPS -31.61 100.24 42.95 28.68 37.50 22.52 71.59 - YoY % -131.53% 133.39% 49.76% -23.52% 66.52% -68.54% - Horiz. % -44.15% 140.02% 59.99% 40.06% 52.38% 31.46% 100.00%
EY -3.16 1.00 2.33 3.49 2.67 4.44 1.40 - YoY % -416.00% -57.08% -33.24% 30.71% -39.86% 217.14% - Horiz. % -225.71% 71.43% 166.43% 249.29% 190.71% 317.14% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 1.03 0.60 0.89 0.45 0.60 0.60 0.46 14.37% YoY % 71.67% -32.58% 97.78% -25.00% 0.00% 30.43% - Horiz. % 223.91% 130.43% 193.48% 97.83% 130.43% 130.43% 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.
Comment
Hock Heng - Q3_2016.pdf 
