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

Stock
[HONGSENG] HONG SENG CONSOLIDATED BERHAD
Announcement Date
16-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 29.44%
YoY--%
Quarter Report
Latest QR
Upcoming QR
HONGSENG's Result
HONGSENG's Financial Summary
View:
Show?
TTM Result
31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 20,852 15,873 14,683 11,134 23.26%
PBT 6,907 5,234 4,374 4,250 17.57%
Tax -471 -302 -315 -731 -13.62%
NP 6,436 4,932 4,059 3,519 22.29%
-
NP to SH 6,436 4,932 4,059 3,509 22.40%
-
Tax Rate 6.82% 5.77% 7.20% 17.20% -
Total Cost 14,416 10,941 10,624 7,615 23.70%
-
Net Worth 24,966 28,093 22,932 17,069 13.51%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div 9,921 - - - -
Div Payout % 154.16% - - - -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 24,966 28,093 22,932 17,069 13.51%
NOSH 100,105 98,333 97,627 97,317 0.94%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 30.87% 31.07% 27.64% 31.61% -
ROE 25.78% 17.56% 17.70% 20.56% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 20.83 16.14 15.04 11.44 22.11%
EPS 6.43 5.02 4.16 3.61 21.21%
DPS 10.00 0.00 0.00 0.00 -
NAPS 0.2494 0.2857 0.2349 0.1754 12.44%
Adjusted Per Share Value based on latest NOSH - 97,317
31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 0.41 0.31 0.29 0.22 23.06%
EPS 0.13 0.10 0.08 0.07 22.91%
DPS 0.19 0.00 0.00 0.00 -
NAPS 0.0049 0.0055 0.0045 0.0033 14.08%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 0.91 0.39 0.28 0.39 -
P/RPS 4.37 2.42 1.86 3.41 8.61%
P/EPS 14.15 7.78 6.73 10.82 9.35%
EY 7.07 12.86 14.85 9.25 -8.56%
DY 10.99 0.00 0.00 0.00 -
P/NAPS 3.65 1.37 1.19 2.22 18.02%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 28/02/08 13/02/07 28/02/06 16/02/05 -
Price 0.70 0.32 0.31 0.37 -
P/RPS 3.36 1.98 2.06 3.23 1.32%
P/EPS 10.89 6.38 7.46 10.26 2.00%
EY 9.18 15.67 13.41 9.75 -1.98%
DY 14.29 0.00 0.00 0.00 -
P/NAPS 2.81 1.12 1.32 2.11 10.02%

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