[HONGSENG] YoY Quarter Result on 30-Jun-2009 [#2]

Stock
[HONGSENG] HONG SENG CONSOLIDATED BERHAD
Announcement Date
26-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 55.96%
YoY- -0.58%
Quarter Report
Latest QR
Upcoming QR
HONGSENG's Result
HONGSENG's Financial Summary
View:
Show?
Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 11,649 9,860 8,087 7,006 6,702 5,486 3,796 20.52%
PBT 2,907 1,378 969 2,282 2,289 2,157 1,137 16.91%
Tax -5 7 49 -139 -209 -163 -80 -36.97%
NP 2,902 1,385 1,018 2,143 2,080 1,994 1,057 18.31%
-
NP to SH 2,810 1,329 1,188 2,068 2,080 1,994 1,057 17.68%
-
Tax Rate 0.17% -0.51% -5.06% 6.09% 9.13% 7.56% 7.04% -
Total Cost 8,747 8,475 7,069 4,863 4,622 3,492 2,739 21.32%
-
Net Worth 66,455 58,214 48,375 34,426 27,097 31,183 24,780 17.85%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div 6,004 - - - - - - -
Div Payout % 213.68% - - - - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 66,455 58,214 48,375 34,426 27,097 31,183 24,780 17.85%
NOSH 240,170 237,321 237,600 152,058 144,444 98,712 97,870 16.12%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 24.91% 14.05% 12.59% 30.59% 31.04% 36.35% 27.85% -
ROE 4.23% 2.28% 2.46% 6.01% 7.68% 6.39% 4.27% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 4.85 4.15 3.40 4.61 4.64 5.56 3.88 3.78%
EPS 1.17 0.56 0.50 1.36 1.44 2.02 1.08 1.34%
DPS 2.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2767 0.2453 0.2036 0.2264 0.1876 0.3159 0.2532 1.48%
Adjusted Per Share Value based on latest NOSH - 152,058
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 0.23 0.19 0.16 0.14 0.13 0.11 0.07 21.90%
EPS 0.05 0.03 0.02 0.04 0.04 0.04 0.02 16.48%
DPS 0.12 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.013 0.0114 0.0095 0.0067 0.0053 0.0061 0.0049 17.64%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.38 0.35 0.33 0.46 0.43 0.65 0.36 -
P/RPS 7.83 8.42 9.70 9.98 9.27 11.70 9.28 -2.78%
P/EPS 32.48 62.50 66.00 33.82 29.86 32.18 33.33 -0.42%
EY 3.08 1.60 1.52 2.96 3.35 3.11 3.00 0.43%
DY 6.58 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.37 1.43 1.62 2.03 2.29 2.06 1.42 -0.59%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 28/08/12 24/08/11 25/08/10 26/08/09 19/08/08 20/08/07 14/08/06 -
Price 0.35 0.32 0.31 0.49 0.41 0.71 0.31 -
P/RPS 7.22 7.70 9.11 10.64 8.84 12.78 7.99 -1.67%
P/EPS 29.91 57.14 62.00 36.03 28.47 35.15 28.70 0.69%
EY 3.34 1.75 1.61 2.78 3.51 2.85 3.48 -0.68%
DY 7.14 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.26 1.30 1.52 2.16 2.19 2.25 1.22 0.53%

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