[HONGSENG] YoY Cumulative Quarter Result on 31-Dec-2004 [#4]

	31/12/07	31/12/06	31/12/05	31/12/04	CAGR
Cumulative Result
Revenue	20,852	15,887	14,897	11,135	23.25%
YoY %	31.25%	6.65%	33.79%	-	-
Horiz. %	187.27%	142.68%	133.79%	100.00%	-
PBT	6,897	5,344	4,337	4,250	17.51%
YoY %	29.06%	23.22%	2.05%	-	-
Horiz. %	162.28%	125.74%	102.05%	100.00%	-
Tax	-476	-349	-314	-731	-13.32%
YoY %	-36.39%	-11.15%	57.05%	-	-
Horiz. %	65.12%	47.74%	42.95%	100.00%	-
NP	6,421	4,995	4,023	3,519	22.19%
YoY %	28.55%	24.16%	14.32%	-	-
Horiz. %	182.47%	141.94%	114.32%	100.00%	-
					-
YoY %	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-
NP to SH	6,421	4,995	4,023	3,509	22.31%
YoY %	28.55%	24.16%	14.65%	-	-
Horiz. %	182.99%	142.35%	114.65%	100.00%	-
					-
YoY %	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-
Tax Rate	6.90%	6.53%	7.24%	17.20%	-
YoY %	5.67%	-9.81%	-57.91%	-	-
Horiz. %	40.12%	37.97%	42.09%	100.00%	-
Total Cost	14,431	10,892	10,874	7,616	23.74%
YoY %	32.49%	0.17%	42.78%	-	-
Horiz. %	189.48%	143.01%	142.78%	100.00%	-
					-
YoY %	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-
Net Worth	24,688	28,006	22,825	14,938	18.23%
YoY %	-11.85%	22.70%	52.80%	-	-
Horiz. %	165.27%	187.48%	152.80%	100.00%	-

	31/12/07	31/12/06	31/12/05	31/12/04	CAGR
Dividend
Div	-	-	-	-	-
YoY %	-	-	-	-	-
Horiz. %	-	-	-	-	-
Div Payout %	-	-	-	-	-
YoY %	-	-	-	-	-
Horiz. %	-	-	-	-	-

	31/12/07	31/12/06	31/12/05	31/12/04	CAGR
Equity
Net Worth	24,688	28,006	22,825	14,938	18.23%
YoY %	-11.85%	22.70%	52.80%	-	-
Horiz. %	165.27%	187.48%	152.80%	100.00%	-
NOSH	99,030	98,027	97,338	85,169	5.15%
YoY %	1.02%	0.71%	14.29%	-	-
Horiz. %	116.27%	115.10%	114.29%	100.00%	-

	31/12/07	31/12/06	31/12/05	31/12/04	CAGR
Ratio Analysis
NP Margin	30.79%	31.44%	27.01%	31.60%	-
YoY %	-2.07%	16.40%	-14.53%	-	-
Horiz. %	97.44%	99.49%	85.47%	100.00%	-
ROE	26.01%	17.84%	17.62%	23.49%	-
YoY %	45.80%	1.25%	-24.99%	-	-
Horiz. %	110.73%	75.95%	75.01%	100.00%	-

	31/12/07	31/12/06	31/12/05	31/12/04	CAGR
Per Share
RPS	21.06	16.21	15.30	13.07	17.23%
YoY %	29.92%	5.95%	17.06%	-	-
Horiz. %	161.13%	124.02%	117.06%	100.00%	-
EPS	4.32	5.09	4.13	4.12	1.59%
YoY %	-15.13%	23.24%	0.24%	-	-
Horiz. %	104.85%	123.54%	100.24%	100.00%	-
DPS	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-
NAPS	0.2493	0.2857	0.2345	0.1754	12.43%
YoY %	-12.74%	21.83%	33.69%	-	-
Horiz. %	142.13%	162.88%	133.69%	100.00%	-

	31/12/07	31/12/06	31/12/05	31/12/04	CAGR
Adjusted Per Share Value based on latest NOSH - 97,317
RPS	0.41	0.31	0.29	0.22	23.06%
YoY %	32.26%	6.90%	31.82%	-	-
Horiz. %	186.36%	140.91%	131.82%	100.00%	-
EPS	0.13	0.10	0.08	0.07	22.91%
YoY %	30.00%	25.00%	14.29%	-	-
Horiz. %	185.71%	142.86%	114.29%	100.00%	-
DPS	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-
NAPS	0.0048	0.0055	0.0045	0.0029	18.28%
YoY %	-12.73%	22.22%	55.17%	-	-
Horiz. %	165.52%	189.66%	155.17%	100.00%	-

	31/12/07	31/12/06	31/12/05	31/12/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/07	29/12/06	30/12/05	31/12/04	-
Price	0.91	0.39	0.28	0.39	-
P/RPS	4.32	2.41	1.83	2.98	13.17%
YoY %	79.25%	31.69%	-38.59%	-	-
Horiz. %	144.97%	80.87%	61.41%	100.00%	-
P/EPS	14.03	7.65	6.77	9.47	13.99%
YoY %	83.40%	13.00%	-28.51%	-	-
Horiz. %	148.15%	80.78%	71.49%	100.00%	-
EY	7.13	13.07	14.76	10.56	-12.27%
YoY %	-45.45%	-11.45%	39.77%	-	-
Horiz. %	67.52%	123.77%	139.77%	100.00%	-
DY	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-
P/NAPS	3.65	1.37	1.19	2.22	18.02%
YoY %	166.42%	15.13%	-46.40%	-	-
Horiz. %	164.41%	61.71%	53.60%	100.00%	-

	31/12/07	31/12/06	31/12/05	31/12/04	CAGR
Price Multiplier on Announcement Date
Date	28/02/08	13/02/07	28/02/06	16/02/05	-
Price	0.70	0.32	0.31	0.37	-
P/RPS	3.32	1.97	2.03	2.83	5.46%
YoY %	68.53%	-2.96%	-28.27%	-	-
Horiz. %	117.31%	69.61%	71.73%	100.00%	-
P/EPS	10.80	6.28	7.50	8.98	6.34%
YoY %	71.97%	-16.27%	-16.48%	-	-
Horiz. %	120.27%	69.93%	83.52%	100.00%	-
EY	9.26	15.92	13.33	11.14	-5.97%
YoY %	-41.83%	19.43%	19.66%	-	-
Horiz. %	83.12%	142.91%	119.66%	100.00%	-
DY	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-
P/NAPS	2.81	1.12	1.32	2.11	10.02%
YoY %	150.89%	-15.15%	-37.44%	-	-
Horiz. %	133.18%	53.08%	62.56%	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 Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos