[HONGSENG] QoQ TTM Result on 31-Dec-2021 [#1]

Stock
[HONGSENG] HONG SENG CONSOLIDATED BERHAD
Announcement Date
25-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2022
Quarter
31-Dec-2021 [#1]
Profit Trend
QoQ- 85.34%
YoY- 2319.16%
Quarter Report
Latest QR
Upcoming QR
HONGSENG's Result
HONGSENG's Financial Summary
View:
Show?
TTM Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 198,399 256,568 257,658 196,477 145,911 89,977 82,781 78.99%
PBT 119,771 177,545 162,881 112,720 68,421 24,123 21,674 212.24%
Tax -16,799 -28,595 -28,885 -16,669 -10,979 -5,222 -4,700 133.58%
NP 102,972 148,950 133,996 96,051 57,442 18,901 16,974 232.26%
-
NP to SH 97,192 136,910 119,556 83,285 44,936 11,141 10,489 340.56%
-
Tax Rate 14.03% 16.11% 17.73% 14.79% 16.05% 21.65% 21.68% -
Total Cost 95,427 107,618 123,662 100,426 88,469 71,076 65,807 28.08%
-
Net Worth 388,239 374,957 357,026 314,020 252,950 202,275 125,614 112.03%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 388,239 374,957 357,026 314,020 252,950 202,275 125,614 112.03%
NOSH 5,108,416 5,108,416 2,554,193 2,553,484 2,552,437 2,352,729 994,700 197.37%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 51.90% 58.05% 52.01% 48.89% 39.37% 21.01% 20.50% -
ROE 25.03% 36.51% 33.49% 26.52% 17.76% 5.51% 8.35% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 3.88 5.02 10.09 7.70 11.13 8.06 12.38 -53.82%
EPS 1.90 2.68 4.68 3.26 3.43 1.00 1.57 13.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.076 0.0734 0.1398 0.123 0.193 0.1813 0.1878 -45.25%
Adjusted Per Share Value based on latest NOSH - 2,553,484
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 3.88 5.02 5.04 3.85 2.86 1.76 1.62 78.91%
EPS 1.90 2.68 2.34 1.63 0.88 0.22 0.21 333.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.076 0.0734 0.0699 0.0615 0.0495 0.0396 0.0246 111.97%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.325 0.82 2.61 2.69 2.42 0.855 1.37 -
P/RPS 8.37 16.33 25.87 34.95 21.74 10.60 11.07 -16.99%
P/EPS 17.08 30.60 55.75 82.46 70.58 85.62 87.36 -66.28%
EY 5.85 3.27 1.79 1.21 1.42 1.17 1.14 197.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.28 11.17 18.67 21.87 12.54 4.72 7.29 -29.86%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 23/11/22 24/08/22 26/05/22 25/02/22 25/11/21 26/08/21 28/05/21 -
Price 0.215 0.48 1.98 2.95 3.32 1.67 1.52 -
P/RPS 5.54 9.56 19.63 38.33 29.82 20.71 12.28 -41.14%
P/EPS 11.30 17.91 42.29 90.43 96.83 167.24 96.93 -76.10%
EY 8.85 5.58 2.36 1.11 1.03 0.60 1.03 318.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.83 6.54 14.16 23.98 17.20 9.21 8.09 -50.32%

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