[HONGSENG] YoY Annualized Quarter Result on 31-Dec-2015 [#4]

Stock
[HONGSENG] HONG SENG CONSOLIDATED BERHAD
Announcement Date
25-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- -1.8%
YoY- 152.47%
Quarter Report
Latest QR
Upcoming QR
HONGSENG's Result
HONGSENG's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/19 31/03/18 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 10,509 33,338 30,857 42,410 36,217 33,970 52,048 -22.58%
PBT -12,624 -29,143 8,702 4,741 -7,166 5,003 11,720 -
Tax -493 -1,648 -16,349 -360 -386 -80 -35 52.69%
NP -13,117 -30,791 -7,647 4,381 -7,552 4,923 11,685 -
-
NP to SH -13,072 -30,549 -7,693 4,284 -8,164 4,336 11,925 -
-
Tax Rate - - 187.88% 7.59% - 1.60% 0.30% -
Total Cost 23,626 64,129 38,504 38,029 43,769 29,047 40,363 -8.21%
-
Net Worth 16,991 32,681 49,238 61,475 64,563 73,445 74,343 -21.03%
Dividend
31/03/19 31/03/18 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div - - - - - 4,792 5,995 -
Div Payout % - - - - - 110.53% 50.28% -
Equity
31/03/19 31/03/18 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 16,991 32,681 49,238 61,475 64,563 73,445 74,343 -21.03%
NOSH 265,485 265,485 241,130 241,555 241,538 239,627 239,818 1.64%
Ratio Analysis
31/03/19 31/03/18 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin -124.82% -92.36% -24.78% 10.33% -20.85% 14.49% 22.45% -
ROE -76.93% -93.48% -15.62% 6.97% -12.64% 5.90% 16.04% -
Per Share
31/03/19 31/03/18 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 3.96 12.56 12.80 17.56 14.99 14.18 21.70 -23.82%
EPS -4.92 -11.60 -3.17 1.77 -3.38 1.80 4.97 -
DPS 0.00 0.00 0.00 0.00 0.00 2.00 2.50 -
NAPS 0.064 0.1231 0.2042 0.2545 0.2673 0.3065 0.31 -22.31%
Adjusted Per Share Value based on latest NOSH - 239,111
31/03/19 31/03/18 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 0.21 0.65 0.60 0.83 0.71 0.66 1.02 -22.34%
EPS -0.26 -0.60 -0.15 0.08 -0.16 0.08 0.23 -
DPS 0.00 0.00 0.00 0.00 0.00 0.09 0.12 -
NAPS 0.0033 0.0064 0.0096 0.012 0.0126 0.0144 0.0146 -21.17%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 29/03/19 30/03/18 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.24 0.275 0.295 0.305 0.30 0.335 0.42 -
P/RPS 6.06 2.19 2.31 1.74 2.00 2.36 1.94 19.99%
P/EPS -4.87 -2.39 -9.25 17.20 -8.88 18.51 8.45 -
EY -20.52 -41.84 -10.81 5.81 -11.27 5.40 11.84 -
DY 0.00 0.00 0.00 0.00 0.00 5.97 5.95 -
P/NAPS 3.75 2.23 1.44 1.20 1.12 1.09 1.35 17.76%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 30/05/19 31/05/18 28/02/17 25/02/16 27/02/15 24/02/14 26/02/13 -
Price 0.23 0.23 0.285 0.295 0.305 0.32 0.445 -
P/RPS 5.81 1.83 2.23 1.68 2.03 2.26 2.05 18.13%
P/EPS -4.67 -2.00 -8.93 16.63 -9.02 17.68 8.95 -
EY -21.41 -50.03 -11.19 6.01 -11.08 5.65 11.17 -
DY 0.00 0.00 0.00 0.00 0.00 6.25 5.62 -
P/NAPS 3.59 1.87 1.40 1.16 1.14 1.04 1.44 15.74%

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