[HONGSENG] QoQ Annualized 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- 27.98%
YoY- 3.07%
Quarter Report
Latest QR
Upcoming QR
HONGSENG's Result
HONGSENG's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 46,696 45,622 37,154 31,770 35,516 23,024 22,862 61.05%
PBT 14,908 11,731 9,490 7,262 5,396 6,561 7,284 61.27%
Tax -876 -536 -324 -26 504 -944 -722 13.77%
NP 14,032 11,195 9,166 7,236 5,900 5,617 6,561 66.07%
-
NP to SH 12,884 10,983 8,892 6,788 5,304 5,617 6,561 56.87%
-
Tax Rate 5.88% 4.57% 3.41% 0.36% -9.34% 14.39% 9.91% -
Total Cost 32,664 34,427 27,988 24,534 29,616 17,407 16,301 59.00%
-
Net Worth 46,927 42,599 37,801 34,457 32,403 30,960 30,148 34.34%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 46,927 42,599 37,801 34,457 32,403 30,960 30,148 34.34%
NOSH 235,109 153,510 152,608 152,197 152,413 151,840 151,882 33.85%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 30.05% 24.54% 24.67% 22.78% 16.61% 24.40% 28.70% -
ROE 27.45% 25.78% 23.52% 19.70% 16.37% 18.14% 21.76% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 19.86 29.72 24.35 20.87 23.30 15.16 15.05 20.32%
EPS 5.48 4.73 5.83 4.46 3.48 3.70 4.32 17.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1996 0.2775 0.2477 0.2264 0.2126 0.2039 0.1985 0.36%
Adjusted Per Share Value based on latest NOSH - 152,058
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 0.91 0.89 0.73 0.62 0.70 0.45 0.45 59.98%
EPS 0.25 0.21 0.17 0.13 0.10 0.11 0.13 54.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0092 0.0083 0.0074 0.0067 0.0063 0.0061 0.0059 34.50%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 0.37 0.52 0.52 0.46 0.23 0.34 0.38 -
P/RPS 1.86 1.75 2.14 2.20 0.99 2.24 2.52 -18.34%
P/EPS 6.75 7.27 8.92 10.31 6.61 9.19 8.80 -16.21%
EY 14.81 13.76 11.21 9.70 15.13 10.88 11.37 19.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.85 1.87 2.10 2.03 1.08 1.67 1.91 -2.10%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 26/05/10 23/02/10 30/11/09 26/08/09 26/05/09 24/02/09 25/11/08 -
Price 0.32 0.37 0.54 0.49 0.49 0.28 0.31 -
P/RPS 1.61 1.24 2.22 2.35 2.10 1.85 2.06 -15.16%
P/EPS 5.84 5.17 9.27 10.99 14.08 7.57 7.18 -12.87%
EY 17.13 19.34 10.79 9.10 7.10 13.21 13.94 14.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.60 1.33 2.18 2.16 2.30 1.37 1.56 1.70%

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