[HONGSENG] YoY Annual (Unaudited) Result on 31-Dec-2013 [#4]

Stock
[HONGSENG] HONG SENG CONSOLIDATED BERHAD
Announcement Date
24-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
YoY- -63.64%
Quarter Report
Latest QR
Upcoming QR
HONGSENG's Result
HONGSENG's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 30,857 42,410 36,217 33,970 52,048 54,432 46,575 -6.62%
PBT 8,702 4,741 -7,166 5,003 11,720 13,528 11,409 -4.40%
Tax -16,349 -360 -386 -80 -35 -318 -794 65.47%
NP -7,647 4,381 -7,552 4,923 11,685 13,210 10,615 -
-
NP to SH -7,693 4,284 -8,164 4,336 11,925 13,039 10,502 -
-
Tax Rate 187.88% 7.59% - 1.60% 0.30% 2.35% 6.96% -
Total Cost 38,504 38,029 43,769 29,047 40,363 41,222 35,960 1.14%
-
Net Worth 49,238 61,475 64,563 73,445 74,343 68,305 54,558 -1.69%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - 4,792 5,995 - - -
Div Payout % - - - 110.53% 50.28% - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 49,238 61,475 64,563 73,445 74,343 68,305 54,558 -1.69%
NOSH 241,130 241,555 241,538 239,627 239,818 238,832 238,140 0.20%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin -24.78% 10.33% -20.85% 14.49% 22.45% 24.27% 22.79% -
ROE -15.62% 6.97% -12.64% 5.90% 16.04% 19.09% 19.25% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 12.80 17.56 14.99 14.18 21.70 22.79 19.56 -6.81%
EPS -3.17 1.77 -3.38 1.80 4.97 5.46 4.41 -
DPS 0.00 0.00 0.00 2.00 2.50 0.00 0.00 -
NAPS 0.2042 0.2545 0.2673 0.3065 0.31 0.286 0.2291 -1.89%
Adjusted Per Share Value based on latest NOSH - 236,811
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 0.60 0.83 0.71 0.66 1.02 1.07 0.91 -6.70%
EPS -0.15 0.08 -0.16 0.08 0.23 0.26 0.21 -
DPS 0.00 0.00 0.00 0.09 0.12 0.00 0.00 -
NAPS 0.0096 0.012 0.0126 0.0144 0.0146 0.0134 0.0107 -1.79%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.295 0.305 0.30 0.335 0.42 0.40 0.34 -
P/RPS 2.31 1.74 2.00 2.36 1.94 1.76 1.74 4.83%
P/EPS -9.25 17.20 -8.88 18.51 8.45 7.33 7.71 -
EY -10.81 5.81 -11.27 5.40 11.84 13.65 12.97 -
DY 0.00 0.00 0.00 5.97 5.95 0.00 0.00 -
P/NAPS 1.44 1.20 1.12 1.09 1.35 1.40 1.48 -0.45%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 28/02/17 25/02/16 27/02/15 24/02/14 26/02/13 28/02/12 23/02/11 -
Price 0.285 0.295 0.305 0.32 0.445 0.43 0.38 -
P/RPS 2.23 1.68 2.03 2.26 2.05 1.89 1.94 2.34%
P/EPS -8.93 16.63 -9.02 17.68 8.95 7.88 8.62 -
EY -11.19 6.01 -11.08 5.65 11.17 12.70 11.61 -
DY 0.00 0.00 0.00 6.25 5.62 0.00 0.00 -
P/NAPS 1.40 1.16 1.14 1.04 1.44 1.50 1.66 -2.79%

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