[HONGSENG] QoQ Annualized Quarter Result on 30-Sep-2013 [#3]

Stock
[HONGSENG] HONG SENG CONSOLIDATED BERHAD
Announcement Date
26-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 498.12%
YoY- -59.82%
Quarter Report
Latest QR
Upcoming QR
HONGSENG's Result
HONGSENG's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 26,204 17,452 33,970 30,050 24,354 18,164 52,048 -36.79%
PBT -5,730 -14,380 5,003 3,232 -92 -5,436 11,720 -
Tax 0 4 -80 132 210 452 -35 -
NP -5,730 -14,376 4,923 3,364 118 -4,984 11,685 -
-
NP to SH -5,448 -14,056 4,336 3,828 640 -4,216 11,925 -
-
Tax Rate - - 1.60% -4.08% - - 0.30% -
Total Cost 31,934 31,828 29,047 26,686 24,236 23,148 40,363 -14.49%
-
Net Worth 69,883 69,028 73,445 75,544 76,824 73,732 74,343 -4.05%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - 4,792 6,657 9,846 - 5,995 -
Div Payout % - - 110.53% 173.91% 1,538.46% - 50.28% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 69,883 69,028 73,445 75,544 76,824 73,732 74,343 -4.05%
NOSH 241,061 240,684 239,627 249,652 246,153 239,545 239,818 0.34%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin -21.87% -82.37% 14.49% 11.19% 0.48% -27.44% 22.45% -
ROE -7.80% -20.36% 5.90% 5.07% 0.83% -5.72% 16.04% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 10.87 7.25 14.18 12.04 9.89 7.58 21.70 -37.00%
EPS -2.26 -5.84 1.80 1.53 0.26 -1.76 4.97 -
DPS 0.00 0.00 2.00 2.67 4.00 0.00 2.50 -
NAPS 0.2899 0.2868 0.3065 0.3026 0.3121 0.3078 0.31 -4.38%
Adjusted Per Share Value based on latest NOSH - 223,771
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 0.51 0.34 0.66 0.59 0.48 0.36 1.02 -37.08%
EPS -0.11 -0.28 0.08 0.07 0.01 -0.08 0.23 -
DPS 0.00 0.00 0.09 0.13 0.19 0.00 0.12 -
NAPS 0.0137 0.0135 0.0144 0.0148 0.015 0.0144 0.0146 -4.16%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.34 0.345 0.335 0.335 0.395 0.425 0.42 -
P/RPS 3.13 4.76 2.36 2.78 3.99 5.60 1.94 37.68%
P/EPS -15.04 -5.91 18.51 21.85 151.92 -24.15 8.45 -
EY -6.65 -16.93 5.40 4.58 0.66 -4.14 11.84 -
DY 0.00 0.00 5.97 7.96 10.13 0.00 5.95 -
P/NAPS 1.17 1.20 1.09 1.11 1.27 1.38 1.35 -9.12%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 27/08/14 22/05/14 24/02/14 26/11/13 22/08/13 28/05/13 26/02/13 -
Price 0.355 0.355 0.32 0.35 0.35 0.42 0.445 -
P/RPS 3.27 4.90 2.26 2.91 3.54 5.54 2.05 36.63%
P/EPS -15.71 -6.08 17.68 22.83 134.62 -23.86 8.95 -
EY -6.37 -16.45 5.65 4.38 0.74 -4.19 11.17 -
DY 0.00 0.00 6.25 7.62 11.43 0.00 5.62 -
P/NAPS 1.22 1.24 1.04 1.16 1.12 1.36 1.44 -10.49%

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment