[HONGSENG] QoQ Cumulative Quarter Result on 31-Dec-2008 [#4]

Stock
[HONGSENG] HONG SENG CONSOLIDATED BERHAD
Announcement Date
24-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 14.14%
YoY- -12.52%
Quarter Report
Latest QR
Upcoming QR
HONGSENG's Result
HONGSENG's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 27,866 15,885 8,879 23,024 17,147 11,176 4,474 238.14%
PBT 7,118 3,631 1,349 6,561 5,463 3,666 1,377 198.66%
Tax -243 -13 126 -944 -542 -373 -165 29.41%
NP 6,875 3,618 1,475 5,617 4,921 3,293 1,212 217.72%
-
NP to SH 6,669 3,394 1,326 5,617 4,921 3,293 1,212 211.35%
-
Tax Rate 3.41% 0.36% -9.34% 14.39% 9.92% 10.17% 11.98% -
Total Cost 20,991 12,267 7,404 17,407 12,226 7,883 3,262 245.57%
-
Net Worth 37,801 34,457 32,403 30,960 30,148 23,050 26,381 27.07%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 37,801 34,457 32,403 30,960 30,148 23,050 26,381 27.07%
NOSH 152,608 152,197 152,413 151,840 151,882 122,873 100,999 31.64%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 24.67% 22.78% 16.61% 24.40% 28.70% 29.46% 27.09% -
ROE 17.64% 9.85% 4.09% 18.14% 16.32% 14.29% 4.59% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 18.26 10.44 5.83 15.16 11.29 9.10 4.43 156.85%
EPS 4.37 2.23 0.87 3.70 3.24 2.68 1.20 136.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2477 0.2264 0.2126 0.2039 0.1985 0.1876 0.2612 -3.47%
Adjusted Per Share Value based on latest NOSH - 151,568
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 0.55 0.31 0.17 0.45 0.34 0.22 0.09 233.88%
EPS 0.13 0.07 0.03 0.11 0.10 0.06 0.02 247.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0074 0.0067 0.0063 0.0061 0.0059 0.0045 0.0052 26.49%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.52 0.46 0.23 0.34 0.38 0.43 0.75 -
P/RPS 2.85 4.41 3.95 2.24 3.37 4.73 16.93 -69.47%
P/EPS 11.90 20.63 26.44 9.19 11.73 16.04 62.50 -66.87%
EY 8.40 4.85 3.78 10.88 8.53 6.23 1.60 201.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.10 2.03 1.08 1.67 1.91 2.29 2.87 -18.78%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/11/09 26/08/09 26/05/09 24/02/09 25/11/08 19/08/08 21/05/08 -
Price 0.54 0.49 0.49 0.28 0.31 0.41 0.50 -
P/RPS 2.96 4.69 8.41 1.85 2.75 4.51 11.29 -59.00%
P/EPS 12.36 21.97 56.32 7.57 9.57 15.30 41.67 -55.49%
EY 8.09 4.55 1.78 13.21 10.45 6.54 2.40 124.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.18 2.16 2.30 1.37 1.56 2.19 1.91 9.20%

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