[HONGSENG] YoY Cumulative Quarter Result on 30-Jun-2017 [#1]

Announcement Date
24-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#1]
Profit Trend
QoQ- 27.88%
YoY- -119.9%
View:
Show?
Cumulative Result
31/12/20 30/06/19 30/06/18 30/06/17 31/03/16 31/03/15 31/03/14 CAGR
Revenue 26,352 2,021 2,813 10,279 5,376 5,731 4,363 30.48%
PBT 8,540 412 861 -5,375 -2,565 61 -3,595 -
Tax -1,799 0 0 -125 -8 0 1 -
NP 6,741 412 861 -5,500 -2,573 61 -3,594 -
-
NP to SH 4,464 412 873 -5,548 -2,681 43 -3,514 -
-
Tax Rate 21.07% 0.00% 0.00% - - 0.00% - -
Total Cost 19,611 1,609 1,952 15,779 7,949 5,670 7,957 14.27%
-
Net Worth 95,841 17,150 32,123 57,026 58,474 56,115 69,028 4.97%
Dividend
31/12/20 30/06/19 30/06/18 30/06/17 31/03/16 31/03/15 31/03/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/20 30/06/19 30/06/18 30/06/17 31/03/16 31/03/15 31/03/14 CAGR
Net Worth 95,841 17,150 32,123 57,026 58,474 56,115 69,028 4.97%
NOSH 519,548 265,485 265,485 265,485 241,531 215,000 240,684 12.05%
Ratio Analysis
31/12/20 30/06/19 30/06/18 30/06/17 31/03/16 31/03/15 31/03/14 CAGR
NP Margin 25.58% 20.39% 30.61% -53.51% -47.86% 1.06% -82.37% -
ROE 4.66% 2.40% 2.72% -9.73% -4.58% 0.08% -5.09% -
Per Share
31/12/20 30/06/19 30/06/18 30/06/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 5.08 0.76 1.06 3.87 2.23 2.67 1.81 16.49%
EPS 1.06 0.16 0.32 -2.09 1.11 0.02 -1.46 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1848 0.0646 0.121 0.2148 0.2421 0.261 0.2868 -6.29%
Adjusted Per Share Value based on latest NOSH - 265,485
31/12/20 30/06/19 30/06/18 30/06/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 0.52 0.04 0.06 0.20 0.11 0.11 0.09 29.62%
EPS 0.09 0.01 0.02 -0.11 -0.05 0.00 -0.07 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0188 0.0034 0.0063 0.0112 0.0114 0.011 0.0135 5.02%
Price Multiplier on Financial Quarter End Date
31/12/20 30/06/19 30/06/18 30/06/17 31/03/16 31/03/15 31/03/14 CAGR
Date 31/12/20 28/06/19 29/06/18 30/06/17 31/03/16 31/03/15 31/03/14 -
Price 1.04 0.195 0.235 0.30 0.295 0.29 0.345 -
P/RPS 20.47 25.62 22.18 7.75 13.25 10.88 19.03 1.08%
P/EPS 120.83 125.65 71.47 -14.36 -26.58 1,450.00 -23.63 -
EY 0.83 0.80 1.40 -6.97 -3.76 0.07 -4.23 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.63 3.02 1.94 1.40 1.22 1.11 1.20 25.69%
Price Multiplier on Announcement Date
31/12/20 30/06/19 30/06/18 30/06/17 31/03/16 31/03/15 31/03/14 CAGR
Date 25/02/21 30/08/19 29/08/18 24/08/17 26/05/16 25/05/15 22/05/14 -
Price 1.50 0.20 0.215 0.26 0.28 0.30 0.355 -
P/RPS 29.52 26.27 20.29 6.72 12.58 11.25 19.58 6.26%
P/EPS 174.27 128.88 65.38 -12.44 -25.23 1,500.00 -24.32 -
EY 0.57 0.78 1.53 -8.04 -3.96 0.07 -4.11 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 8.12 3.10 1.78 1.21 1.16 1.15 1.24 32.05%

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