[HONGSENG] YoY Annualized Quarter Result on 31-Mar-2010 [#1]

Stock
[HONGSENG] HONG SENG CONSOLIDATED BERHAD
Announcement Date
26-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 17.31%
YoY- 142.91%
Quarter Report
Latest QR
Upcoming QR
HONGSENG's Result
HONGSENG's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 18,164 34,152 40,624 46,696 35,516 17,896 15,324 2.87%
PBT -5,436 4,648 11,204 14,908 5,396 5,508 4,420 -
Tax 452 -1,408 -728 -876 504 -660 -332 -
NP -4,984 3,240 10,476 14,032 5,900 4,848 4,088 -
-
NP to SH -4,216 3,916 10,288 12,884 5,304 4,848 4,088 -
-
Tax Rate - 30.29% 6.50% 5.88% -9.34% 11.98% 7.51% -
Total Cost 23,148 30,912 30,148 32,664 29,616 13,048 11,236 12.78%
-
Net Worth 73,732 69,150 57,036 46,927 32,403 26,381 29,087 16.75%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 73,732 69,150 57,036 46,927 32,403 26,381 29,087 16.75%
NOSH 239,545 238,780 238,148 235,109 152,413 100,999 98,269 15.99%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin -27.44% 9.49% 25.79% 30.05% 16.61% 27.09% 26.68% -
ROE -5.72% 5.66% 18.04% 27.45% 16.37% 18.38% 14.05% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 7.58 14.30 17.06 19.86 23.30 17.72 15.59 -11.31%
EPS -1.76 1.64 4.32 5.48 3.48 4.80 4.16 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3078 0.2896 0.2395 0.1996 0.2126 0.2612 0.296 0.65%
Adjusted Per Share Value based on latest NOSH - 235,109
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 0.36 0.67 0.80 0.91 0.70 0.35 0.30 3.08%
EPS -0.08 0.08 0.20 0.25 0.10 0.09 0.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0144 0.0135 0.0112 0.0092 0.0063 0.0052 0.0057 16.68%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 0.425 0.43 0.38 0.37 0.23 0.75 0.50 -
P/RPS 5.60 3.01 2.23 1.86 0.99 4.23 3.21 9.70%
P/EPS -24.15 26.22 8.80 6.75 6.61 15.62 12.02 -
EY -4.14 3.81 11.37 14.81 15.13 6.40 8.32 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.38 1.48 1.59 1.85 1.08 2.87 1.69 -3.31%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 28/05/13 28/05/12 25/05/11 26/05/10 26/05/09 21/05/08 16/05/07 -
Price 0.42 0.41 0.37 0.32 0.49 0.50 0.41 -
P/RPS 5.54 2.87 2.17 1.61 2.10 2.82 2.63 13.20%
P/EPS -23.86 25.00 8.56 5.84 14.08 10.42 9.86 -
EY -4.19 4.00 11.68 17.13 7.10 9.60 10.15 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.36 1.42 1.54 1.60 2.30 1.91 1.39 -0.36%

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