[HOKHENG] YoY TTM Result on 2011-12-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
TTM Result 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 - CAGR
Revenue 39,954 39,719 34,718 40,301 43,022 0 - - YoY % 0.59% 14.40% -13.85% -6.32% 0.00% - - Horiz. % 92.87% 92.32% 80.70% 93.68% 100.00% - -
PBT 1,667 1,551 1,040 3,120 3,379 0 - - YoY % 7.48% 49.13% -66.67% -7.66% 0.00% - - Horiz. % 49.33% 45.90% 30.78% 92.34% 100.00% - -
Tax -836 -579 -316 -890 -979 0 - - YoY % -44.39% -83.23% 64.49% 9.09% 0.00% - - Horiz. % 85.39% 59.14% 32.28% 90.91% 100.00% - -
NP 831 972 724 2,230 2,400 0 - - YoY % -14.51% 34.25% -67.53% -7.08% 0.00% - - Horiz. % 34.62% 40.50% 30.17% 92.92% 100.00% - -
NP to SH 867 1,169 729 2,226 2,409 0 - - YoY % -25.83% 60.36% -67.25% -7.60% 0.00% - - Horiz. % 35.99% 48.53% 30.26% 92.40% 100.00% - -
Tax Rate 50.15 % 37.33 % 30.38 % 28.53 % 28.97 % - % - % - YoY % 34.34% 22.88% 6.48% -1.52% 0.00% - - Horiz. % 173.11% 128.86% 104.87% 98.48% 100.00% - -
Total Cost 39,123 38,747 33,994 38,071 40,622 0 - - YoY % 0.97% 13.98% -10.71% -6.28% 0.00% - - Horiz. % 96.31% 95.38% 83.68% 93.72% 100.00% - -
Net Worth 48,582 51,546 50,478 50,191 44,331 - - - YoY % -5.75% 2.12% 0.57% 13.22% 0.00% - - Horiz. % 109.59% 116.28% 113.87% 113.22% 100.00% - -
Dividend 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 - CAGR
Div 0 0 0 797 719 0 - - YoY % 0.00% 0.00% 0.00% 10.88% 0.00% - - Horiz. % 0.00% 0.00% 0.00% 110.88% 100.00% - -
Div Payout % - % - % - % 35.82 % 29.85 % - % - % - YoY % 0.00% 0.00% 0.00% 20.00% 0.00% - - Horiz. % 0.00% 0.00% 0.00% 120.00% 100.00% - -
Equity 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 - CAGR
Net Worth 48,582 51,546 50,478 50,191 44,331 - - - YoY % -5.75% 2.12% 0.57% 13.22% 0.00% - - Horiz. % 109.59% 116.28% 113.87% 113.22% 100.00% - -
NOSH 74,285 80,140 80,303 79,745 71,920 - - - YoY % -7.31% -0.20% 0.70% 10.88% 0.00% - - Horiz. % 103.29% 111.43% 111.66% 110.88% 100.00% - -
Ratio Analysis 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 - CAGR
NP Margin 2.08 % 2.45 % 2.09 % 5.53 % 5.58 % - % - % - YoY % -15.10% 17.22% -62.21% -0.90% 0.00% - - Horiz. % 37.28% 43.91% 37.46% 99.10% 100.00% - -
ROE 1.78 % 2.27 % 1.44 % 4.43 % 5.43 % - % - % - YoY % -21.59% 57.64% -67.49% -18.42% 0.00% - - Horiz. % 32.78% 41.80% 26.52% 81.58% 100.00% - -
Per Share 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 - CAGR
RPS 53.78 49.56 43.23 50.54 59.82 - - - YoY % 8.51% 14.64% -14.46% -15.51% 0.00% - - Horiz. % 89.90% 82.85% 72.27% 84.49% 100.00% - -
EPS 1.17 1.46 0.91 2.79 3.35 - - - YoY % -19.86% 60.44% -67.38% -16.72% 0.00% - - Horiz. % 34.93% 43.58% 27.16% 83.28% 100.00% - -
DPS 0.00 0.00 0.00 1.00 1.00 0.00 - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - - Horiz. % 0.00% 0.00% 0.00% 100.00% 100.00% - -
NAPS 0.6540 0.6432 0.6286 0.6294 0.6164 0.0000 - - YoY % 1.68% 2.32% -0.13% 2.11% 0.00% - - Horiz. % 106.10% 104.35% 101.98% 102.11% 100.00% - -
Adjusted Per Share Value based on latest NOSH - 87,996 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 - CAGR
RPS 45.40 45.14 39.45 45.80 48.89 - - - YoY % 0.58% 14.42% -13.86% -6.32% 0.00% - - Horiz. % 92.86% 92.33% 80.69% 93.68% 100.00% - -
EPS 0.99 1.33 0.83 2.53 2.74 - - - YoY % -25.56% 60.24% -67.19% -7.66% 0.00% - - Horiz. % 36.13% 48.54% 30.29% 92.34% 100.00% - -
DPS 0.00 0.00 0.00 0.91 0.82 0.00 - - YoY % 0.00% 0.00% 0.00% 10.98% 0.00% - - Horiz. % 0.00% 0.00% 0.00% 110.98% 100.00% - -
NAPS 0.5521 0.5858 0.5736 0.5704 0.5038 0.0000 - - YoY % -5.75% 2.13% 0.56% 13.22% 0.00% - - Horiz. % 109.59% 116.28% 113.85% 113.22% 100.00% - -
Price Multiplier on Financial Quarter End Date 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 - CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 - - -
Price 0.3550 0.3400 0.3300 0.2600 0.4400 0.0000 - -
P/RPS 0.66 0.69 0.76 0.51 0.74 0.00 - - YoY % -4.35% -9.21% 49.02% -31.08% 0.00% - - Horiz. % 89.19% 93.24% 102.70% 68.92% 100.00% - -
P/EPS 30.42 23.31 36.35 9.31 13.14 0.00 - - YoY % 30.50% -35.87% 290.44% -29.15% 0.00% - - Horiz. % 231.51% 177.40% 276.64% 70.85% 100.00% - -
EY 3.29 4.29 2.75 10.74 7.61 0.00 - - YoY % -23.31% 56.00% -74.39% 41.13% 0.00% - - Horiz. % 43.23% 56.37% 36.14% 141.13% 100.00% - -
DY 0.00 0.00 0.00 3.85 2.27 0.00 - - YoY % 0.00% 0.00% 0.00% 69.60% 0.00% - - Horiz. % 0.00% 0.00% 0.00% 169.60% 100.00% - -
P/NAPS 0.54 0.53 0.52 0.41 0.71 0.00 - - YoY % 1.89% 1.92% 26.83% -42.25% 0.00% - - Horiz. % 76.06% 74.65% 73.24% 57.75% 100.00% - -
Price Multiplier on Announcement Date 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 - CAGR
Date 27/02/15 28/02/14 28/02/13 27/02/12 25/02/11 - - -
Price 0.4000 0.4350 0.2900 0.3200 0.4000 0.0000 - -
P/RPS 0.74 0.88 0.67 0.63 0.67 0.00 - - YoY % -15.91% 31.34% 6.35% -5.97% 0.00% - - Horiz. % 110.45% 131.34% 100.00% 94.03% 100.00% - -
P/EPS 34.27 29.82 31.94 11.46 11.94 0.00 - - YoY % 14.92% -6.64% 178.71% -4.02% 0.00% - - Horiz. % 287.02% 249.75% 267.50% 95.98% 100.00% - -
EY 2.92 3.35 3.13 8.72 8.37 0.00 - - YoY % -12.84% 7.03% -64.11% 4.18% 0.00% - - Horiz. % 34.89% 40.02% 37.40% 104.18% 100.00% - -
DY 0.00 0.00 0.00 3.13 2.50 0.00 - - YoY % 0.00% 0.00% 0.00% 25.20% 0.00% - - Horiz. % 0.00% 0.00% 0.00% 125.20% 100.00% - -
P/NAPS 0.61 0.68 0.46 0.51 0.65 0.00 - - YoY % -10.29% 47.83% -9.80% -21.54% 0.00% - - Horiz. % 93.85% 104.62% 70.77% 78.46% 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 - Q4_2011.pdf 
