[HONGSENG] YoY TTM Result on 31-Dec-2007 [#4]

Stock
[HONGSENG] HONG SENG CONSOLIDATED BERHAD
Announcement Date
28-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 3.81%
YoY- 30.49%
Quarter Report
Latest QR
Upcoming QR
HONGSENG's Result
HONGSENG's Financial Summary
View:
Show?
TTM Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 46,576 44,266 23,024 20,852 15,873 14,683 11,134 26.92%
PBT 11,424 11,723 6,561 6,907 5,234 4,374 4,250 17.90%
Tax -795 -536 -945 -471 -302 -315 -731 1.40%
NP 10,629 11,187 5,616 6,436 4,932 4,059 3,519 20.21%
-
NP to SH 10,516 10,975 5,616 6,436 4,932 4,059 3,509 20.06%
-
Tax Rate 6.96% 4.57% 14.40% 6.82% 5.77% 7.20% 17.20% -
Total Cost 35,947 33,079 17,408 14,416 10,941 10,624 7,615 29.50%
-
Net Worth 54,965 43,075 30,904 24,966 28,093 22,932 17,069 21.50%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div - - - 9,921 - - - -
Div Payout % - - - 154.16% - - - -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 54,965 43,075 30,904 24,966 28,093 22,932 17,069 21.50%
NOSH 239,918 156,014 151,568 100,105 98,333 97,627 97,317 16.22%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 22.82% 25.27% 24.39% 30.87% 31.07% 27.64% 31.61% -
ROE 19.13% 25.48% 18.17% 25.78% 17.56% 17.70% 20.56% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 19.41 28.37 15.19 20.83 16.14 15.04 11.44 9.20%
EPS 4.38 7.03 3.71 6.43 5.02 4.16 3.61 3.27%
DPS 0.00 0.00 0.00 10.00 0.00 0.00 0.00 -
NAPS 0.2291 0.2761 0.2039 0.2494 0.2857 0.2349 0.1754 4.54%
Adjusted Per Share Value based on latest NOSH - 100,105
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 0.91 0.87 0.45 0.41 0.31 0.29 0.22 26.68%
EPS 0.21 0.21 0.11 0.13 0.10 0.08 0.07 20.08%
DPS 0.00 0.00 0.00 0.19 0.00 0.00 0.00 -
NAPS 0.0108 0.0084 0.006 0.0049 0.0055 0.0045 0.0033 21.83%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 0.34 0.52 0.34 0.91 0.39 0.28 0.39 -
P/RPS 1.75 1.83 2.24 4.37 2.42 1.86 3.41 -10.51%
P/EPS 7.76 7.39 9.18 14.15 7.78 6.73 10.82 -5.38%
EY 12.89 13.53 10.90 7.07 12.86 14.85 9.25 5.68%
DY 0.00 0.00 0.00 10.99 0.00 0.00 0.00 -
P/NAPS 1.48 1.88 1.67 3.65 1.37 1.19 2.22 -6.53%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 23/02/11 23/02/10 24/02/09 28/02/08 13/02/07 28/02/06 16/02/05 -
Price 0.38 0.37 0.28 0.70 0.32 0.31 0.37 -
P/RPS 1.96 1.30 1.84 3.36 1.98 2.06 3.23 -7.98%
P/EPS 8.67 5.26 7.56 10.89 6.38 7.46 10.26 -2.76%
EY 11.53 19.01 13.23 9.18 15.67 13.41 9.75 2.83%
DY 0.00 0.00 0.00 14.29 0.00 0.00 0.00 -
P/NAPS 1.66 1.34 1.37 2.81 1.12 1.32 2.11 -3.91%

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