[HONGSENG] YoY TTM Result on 30-Jun-2012 [#2]

Stock
[HONGSENG] HONG SENG CONSOLIDATED BERHAD
Announcement Date
28-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 12.95%
YoY- 29.09%
Quarter Report
Latest QR
Upcoming QR
HONGSENG's Result
HONGSENG's Financial Summary
View:
Show?
TTM Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 38,533 34,894 44,037 54,281 46,831 48,142 27,733 5.63%
PBT -3,896 2,184 7,557 13,413 10,907 12,788 6,526 -
Tax -520 -185 429 -499 -800 -693 -584 -1.91%
NP -4,416 1,999 7,986 12,914 10,107 12,095 5,942 -
-
NP to SH -4,911 1,292 8,492 12,919 10,008 11,990 5,718 -
-
Tax Rate - 8.47% -5.68% 3.72% 7.33% 5.42% 8.95% -
Total Cost 42,949 32,895 36,051 41,367 36,724 36,047 21,791 11.96%
-
Net Worth 63,834 69,400 75,287 66,455 58,214 48,375 0 -
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div - - - 6,004 - - - -
Div Payout % - - - 46.48% - - - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 63,834 69,400 75,287 66,455 58,214 48,375 0 -
NOSH 241,249 239,393 241,228 240,170 237,321 237,600 152,058 7.99%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin -11.46% 5.73% 18.13% 23.79% 21.58% 25.12% 21.43% -
ROE -7.69% 1.86% 11.28% 19.44% 17.19% 24.79% 0.00% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 15.97 14.58 18.26 22.60 19.73 20.26 18.24 -2.18%
EPS -2.04 0.54 3.52 5.38 4.22 5.05 3.76 -
DPS 0.00 0.00 0.00 2.50 0.00 0.00 0.00 -
NAPS 0.2646 0.2899 0.3121 0.2767 0.2453 0.2036 0.00 -
Adjusted Per Share Value based on latest NOSH - 240,170
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 0.75 0.68 0.86 1.06 0.92 0.94 0.54 5.62%
EPS -0.10 0.03 0.17 0.25 0.20 0.23 0.11 -
DPS 0.00 0.00 0.00 0.12 0.00 0.00 0.00 -
NAPS 0.0125 0.0136 0.0147 0.013 0.0114 0.0095 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 0.295 0.34 0.395 0.38 0.35 0.33 0.46 -
P/RPS 1.85 2.33 2.16 1.68 1.77 1.63 2.52 -5.01%
P/EPS -14.49 63.00 11.22 7.06 8.30 6.54 12.23 -
EY -6.90 1.59 8.91 14.16 12.05 15.29 8.17 -
DY 0.00 0.00 0.00 6.58 0.00 0.00 0.00 -
P/NAPS 1.11 1.17 1.27 1.37 1.43 1.62 0.00 -
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 25/08/15 27/08/14 22/08/13 28/08/12 24/08/11 25/08/10 26/08/09 -
Price 0.295 0.355 0.35 0.35 0.32 0.31 0.49 -
P/RPS 1.85 2.44 1.92 1.55 1.62 1.53 2.69 -6.04%
P/EPS -14.49 65.78 9.94 6.51 7.59 6.14 13.03 -
EY -6.90 1.52 10.06 15.37 13.18 16.28 7.67 -
DY 0.00 0.00 0.00 7.14 0.00 0.00 0.00 -
P/NAPS 1.11 1.22 1.12 1.26 1.30 1.52 0.00 -

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
Post a Comment