[HONGSENG] YoY TTM Result on 31-Mar-2013 [#1]

Stock
[HONGSENG] HONG SENG CONSOLIDATED BERHAD
Announcement Date
28-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -17.0%
YoY- -13.21%
Quarter Report
Latest QR
Upcoming QR
HONGSENG's Result
HONGSENG's Financial Summary
View:
Show?
TTM Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 42,055 37,776 33,791 48,050 52,492 45,058 47,061 -1.85%
PBT 2,115 -3,983 2,767 9,151 11,884 10,498 14,101 -27.08%
Tax -367 -521 -192 432 -487 -758 -881 -13.56%
NP 1,748 -4,504 2,575 9,583 11,397 9,740 13,220 -28.60%
-
NP to SH 1,560 -5,086 1,877 9,927 11,438 9,867 12,870 -29.62%
-
Tax Rate 17.35% - 6.94% -4.72% 4.10% 7.22% 6.25% -
Total Cost 40,307 42,280 31,216 38,467 41,095 35,318 33,841 2.95%
-
Net Worth 58,474 56,115 69,028 73,732 69,150 57,036 46,927 3.73%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - 6,004 - - - -
Div Payout % - - - 60.48% - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 58,474 56,115 69,028 73,732 69,150 57,036 46,927 3.73%
NOSH 241,531 215,000 240,684 239,545 238,780 238,148 235,109 0.44%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 4.16% -11.92% 7.62% 19.94% 21.71% 21.62% 28.09% -
ROE 2.67% -9.06% 2.72% 13.46% 16.54% 17.30% 27.43% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 17.41 17.57 14.04 20.06 21.98 18.92 20.02 -2.29%
EPS 0.65 -2.37 0.78 4.14 4.79 4.14 5.47 -29.86%
DPS 0.00 0.00 0.00 2.50 0.00 0.00 0.00 -
NAPS 0.2421 0.261 0.2868 0.3078 0.2896 0.2395 0.1996 3.26%
Adjusted Per Share Value based on latest NOSH - 239,545
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 0.82 0.74 0.66 0.94 1.03 0.88 0.92 -1.89%
EPS 0.03 -0.10 0.04 0.19 0.22 0.19 0.25 -29.74%
DPS 0.00 0.00 0.00 0.12 0.00 0.00 0.00 -
NAPS 0.0114 0.011 0.0135 0.0144 0.0135 0.0112 0.0092 3.63%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.295 0.29 0.345 0.425 0.43 0.38 0.37 -
P/RPS 1.69 1.65 2.46 2.12 1.96 2.01 1.85 -1.49%
P/EPS 45.67 -12.26 44.24 10.26 8.98 9.17 6.76 37.45%
EY 2.19 -8.16 2.26 9.75 11.14 10.90 14.79 -27.24%
DY 0.00 0.00 0.00 5.88 0.00 0.00 0.00 -
P/NAPS 1.22 1.11 1.20 1.38 1.48 1.59 1.85 -6.69%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 26/05/16 25/05/15 22/05/14 28/05/13 28/05/12 25/05/11 26/05/10 -
Price 0.28 0.30 0.355 0.42 0.41 0.37 0.32 -
P/RPS 1.61 1.71 2.53 2.09 1.87 1.96 1.60 0.10%
P/EPS 43.35 -12.68 45.52 10.13 8.56 8.93 5.85 39.58%
EY 2.31 -7.89 2.20 9.87 11.68 11.20 17.11 -28.35%
DY 0.00 0.00 0.00 5.95 0.00 0.00 0.00 -
P/NAPS 1.16 1.15 1.24 1.36 1.42 1.54 1.60 -5.21%

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