[HONGSENG] YoY Cumulative Quarter Result on 30-Jun-2007 [#2]

Announcement Date
20-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 195.21%
YoY- 64.5%
View:
Show?
Cumulative Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 19,761 15,885 11,176 9,317 6,568 6,603 6,795 19.46%
PBT 4,696 3,631 3,666 3,262 1,979 1,837 2,385 11.94%
Tax -170 -13 -373 -245 -145 -158 -392 -12.99%
NP 4,526 3,618 3,293 3,017 1,834 1,679 1,993 14.64%
-
NP to SH 4,409 3,394 3,293 3,017 1,834 1,679 1,983 14.23%
-
Tax Rate 3.62% 0.36% 10.17% 7.51% 7.33% 8.60% 16.44% -
Total Cost 15,235 12,267 7,883 6,300 4,734 4,924 4,802 21.20%
-
Net Worth 48,261 34,457 23,050 31,146 24,832 18,672 11,664 26.69%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 48,261 34,457 23,050 31,146 24,832 18,672 11,664 26.69%
NOSH 237,043 152,197 122,873 98,594 98,074 97,052 72,904 21.70%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 22.90% 22.78% 29.46% 32.38% 27.92% 25.43% 29.33% -
ROE 9.14% 9.85% 14.29% 9.69% 7.39% 8.99% 17.00% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 8.34 10.44 9.10 9.45 6.70 6.80 9.32 -1.83%
EPS 1.86 2.23 2.68 3.06 1.87 1.73 2.72 -6.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2036 0.2264 0.1876 0.3159 0.2532 0.1924 0.16 4.09%
Adjusted Per Share Value based on latest NOSH - 98,712
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 0.39 0.31 0.22 0.18 0.13 0.13 0.13 20.08%
EPS 0.09 0.07 0.06 0.06 0.04 0.03 0.04 14.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0094 0.0067 0.0045 0.0061 0.0049 0.0037 0.0023 26.43%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 0.33 0.46 0.43 0.65 0.36 0.28 0.47 -
P/RPS 3.96 4.41 4.73 6.88 5.38 4.12 5.04 -3.93%
P/EPS 17.74 20.63 16.04 21.24 19.25 16.18 17.28 0.43%
EY 5.64 4.85 6.23 4.71 5.19 6.18 5.79 -0.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.62 2.03 2.29 2.06 1.42 1.46 2.94 -9.45%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 25/08/10 26/08/09 19/08/08 20/08/07 14/08/06 23/08/05 19/08/04 -
Price 0.31 0.49 0.41 0.71 0.31 0.31 0.44 -
P/RPS 3.72 4.69 4.51 7.51 4.63 4.56 4.72 -3.88%
P/EPS 16.67 21.97 15.30 23.20 16.58 17.92 16.18 0.49%
EY 6.00 4.55 6.54 4.31 6.03 5.58 6.18 -0.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.52 2.16 2.19 2.25 1.22 1.61 2.75 -9.40%

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