[HONGSENG] YoY Annualized Quarter Result on 30-Jun-2005 [#2]

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Annualized Quarter Result
Revenue	22,352	18,634	13,136	13,206	13,590	13.23%
YoY %	19.95%	41.85%	-0.53%	-2.83%	-	-
Horiz. %	164.47%	137.12%	96.66%	97.17%	100.00%	-
PBT	7,332	6,524	3,958	3,674	4,770	11.33%
YoY %	12.39%	64.83%	7.73%	-22.98%	-	-
Horiz. %	153.71%	136.77%	82.98%	77.02%	100.00%	-
Tax	-746	-490	-290	-316	-784	-1.23%
YoY %	-52.24%	-68.97%	8.23%	59.69%	-	-
Horiz. %	95.15%	62.50%	36.99%	40.31%	100.00%	-
NP	6,586	6,034	3,668	3,358	3,986	13.36%
YoY %	9.15%	64.50%	9.23%	-15.76%	-	-
Horiz. %	165.23%	151.38%	92.02%	84.24%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
NP to SH	6,586	6,034	3,668	3,358	3,966	13.50%
YoY %	9.15%	64.50%	9.23%	-15.33%	-	-
Horiz. %	166.06%	152.14%	92.49%	84.67%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
Tax Rate	10.17%	7.51%	7.33%	8.60%	16.44%	-
YoY %	35.42%	2.46%	-14.77%	-47.69%	-	-
Horiz. %	61.86%	45.68%	44.59%	52.31%	100.00%	-
Total Cost	15,766	12,600	9,468	9,848	9,604	13.18%
YoY %	25.13%	33.08%	-3.86%	2.54%	-	-
Horiz. %	164.16%	131.20%	98.58%	102.54%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
Net Worth	23,050	31,146	24,832	18,672	11,664	18.55%
YoY %	-25.99%	25.43%	32.99%	60.08%	-	-
Horiz. %	197.62%	267.03%	212.89%	160.08%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Dividend
Div	-	-	-	-	-	-
YoY %	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-
YoY %	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Equity
Net Worth	23,050	31,146	24,832	18,672	11,664	18.55%
YoY %	-25.99%	25.43%	32.99%	60.08%	-	-
Horiz. %	197.62%	267.03%	212.89%	160.08%	100.00%	-
NOSH	122,873	98,594	98,074	97,052	72,904	13.92%
YoY %	24.63%	0.53%	1.05%	33.12%	-	-
Horiz. %	168.54%	135.24%	134.52%	133.12%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Ratio Analysis
NP Margin	29.46%	32.38%	27.92%	25.43%	29.33%	-
YoY %	-9.02%	15.97%	9.79%	-13.30%	-	-
Horiz. %	100.44%	110.40%	95.19%	86.70%	100.00%	-
ROE	28.57%	19.37%	14.77%	17.98%	34.00%	-
YoY %	47.50%	31.14%	-17.85%	-47.12%	-	-
Horiz. %	84.03%	56.97%	43.44%	52.88%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Per Share
RPS	18.19	18.90	13.39	13.61	18.64	-0.60%
YoY %	-3.76%	41.15%	-1.62%	-26.98%	-	-
Horiz. %	97.59%	101.39%	71.83%	73.02%	100.00%	-
EPS	5.36	6.12	3.74	3.46	5.44	-0.36%
YoY %	-12.42%	63.64%	8.09%	-36.40%	-	-
Horiz. %	98.53%	112.50%	68.75%	63.60%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
NAPS	0.1876	0.3159	0.2532	0.1924	0.16	4.05%
YoY %	-40.61%	24.76%	31.60%	20.25%	-	-
Horiz. %	117.25%	197.44%	158.25%	120.25%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Adjusted Per Share Value based on latest NOSH - 97,640
RPS	0.44	0.36	0.26	0.26	0.27	12.97%
YoY %	22.22%	38.46%	0.00%	-3.70%	-	-
Horiz. %	162.96%	133.33%	96.30%	96.30%	100.00%	-
EPS	0.13	0.12	0.07	0.07	0.08	12.89%
YoY %	8.33%	71.43%	0.00%	-12.50%	-	-
Horiz. %	162.50%	150.00%	87.50%	87.50%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
NAPS	0.0045	0.0061	0.0049	0.0037	0.0023	18.25%
YoY %	-26.23%	24.49%	32.43%	60.87%	-	-
Horiz. %	195.65%	265.22%	213.04%	160.87%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/08	29/06/07	30/06/06	30/06/05	30/06/04	-
Price	0.43	0.65	0.36	0.28	0.47	-
P/RPS	2.36	3.44	2.69	2.06	2.52	-1.62%
YoY %	-31.40%	27.88%	30.58%	-18.25%	-	-
Horiz. %	93.65%	136.51%	106.75%	81.75%	100.00%	-
P/EPS	8.02	10.62	9.63	8.09	8.64	-1.84%
YoY %	-24.48%	10.28%	19.04%	-6.37%	-	-
Horiz. %	92.82%	122.92%	111.46%	93.63%	100.00%	-
EY	12.47	9.42	10.39	12.36	11.57	1.88%
YoY %	32.38%	-9.34%	-15.94%	6.83%	-	-
Horiz. %	107.78%	81.42%	89.80%	106.83%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
P/NAPS	2.29	2.06	1.42	1.46	2.94	-6.05%
YoY %	11.17%	45.07%	-2.74%	-50.34%	-	-
Horiz. %	77.89%	70.07%	48.30%	49.66%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Price Multiplier on Announcement Date
Date	19/08/08	20/08/07	14/08/06	23/08/05	19/08/04	-
Price	0.41	0.71	0.31	0.31	0.44	-
P/RPS	2.25	3.76	2.31	2.28	2.36	-1.18%
YoY %	-40.16%	62.77%	1.32%	-3.39%	-	-
Horiz. %	95.34%	159.32%	97.88%	96.61%	100.00%	-
P/EPS	7.65	11.60	8.29	8.96	8.09	-1.38%
YoY %	-34.05%	39.93%	-7.48%	10.75%	-	-
Horiz. %	94.56%	143.39%	102.47%	110.75%	100.00%	-
EY	13.07	8.62	12.06	11.16	12.36	1.40%
YoY %	51.62%	-28.52%	8.06%	-9.71%	-	-
Horiz. %	105.74%	69.74%	97.57%	90.29%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
P/NAPS	2.19	2.25	1.22	1.61	2.75	-5.52%
YoY %	-2.67%	84.43%	-24.22%	-41.45%	-	-
Horiz. %	79.64%	81.82%	44.36%	58.55%	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 ⃤ & 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

Featured Posts

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos