[HONGSENG] QoQ Annualized Quarter Result on 30-Sep-2008 [#3]

Stock
[HONGSENG] HONG SENG CONSOLIDATED BERHAD
Announcement Date
25-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- -0.37%
YoY- 8.51%
Quarter Report
Latest QR
Upcoming QR
HONGSENG's Result
HONGSENG's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 31,770 35,516 23,024 22,862 22,352 17,896 20,852 32.44%
PBT 7,262 5,396 6,561 7,284 7,332 5,508 6,897 3.50%
Tax -26 504 -944 -722 -746 -660 -476 -85.62%
NP 7,236 5,900 5,617 6,561 6,586 4,848 6,421 8.30%
-
NP to SH 6,788 5,304 5,617 6,561 6,586 4,848 6,421 3.77%
-
Tax Rate 0.36% -9.34% 14.39% 9.91% 10.17% 11.98% 6.90% -
Total Cost 24,534 29,616 17,407 16,301 15,766 13,048 14,431 42.49%
-
Net Worth 34,457 32,403 30,960 30,148 23,050 26,381 24,688 24.91%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 34,457 32,403 30,960 30,148 23,050 26,381 24,688 24.91%
NOSH 152,197 152,413 151,840 151,882 122,873 100,999 99,030 33.21%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 22.78% 16.61% 24.40% 28.70% 29.46% 27.09% 30.79% -
ROE 19.70% 16.37% 18.14% 21.76% 28.57% 18.38% 26.01% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 20.87 23.30 15.16 15.05 18.19 17.72 21.06 -0.60%
EPS 4.46 3.48 3.70 4.32 5.36 4.80 4.32 2.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2264 0.2126 0.2039 0.1985 0.1876 0.2612 0.2493 -6.22%
Adjusted Per Share Value based on latest NOSH - 152,149
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 0.62 0.70 0.45 0.45 0.44 0.35 0.41 31.77%
EPS 0.13 0.10 0.11 0.13 0.13 0.09 0.13 0.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0067 0.0063 0.0061 0.0059 0.0045 0.0052 0.0048 24.92%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.46 0.23 0.34 0.38 0.43 0.75 0.91 -
P/RPS 2.20 0.99 2.24 2.52 2.36 4.23 4.32 -36.25%
P/EPS 10.31 6.61 9.19 8.80 8.02 15.62 14.03 -18.58%
EY 9.70 15.13 10.88 11.37 12.47 6.40 7.13 22.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.03 1.08 1.67 1.91 2.29 2.87 3.65 -32.39%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 26/08/09 26/05/09 24/02/09 25/11/08 19/08/08 21/05/08 28/02/08 -
Price 0.49 0.49 0.28 0.31 0.41 0.50 0.70 -
P/RPS 2.35 2.10 1.85 2.06 2.25 2.82 3.32 -20.59%
P/EPS 10.99 14.08 7.57 7.18 7.65 10.42 10.80 1.17%
EY 9.10 7.10 13.21 13.94 13.07 9.60 9.26 -1.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.16 2.30 1.37 1.56 2.19 1.91 2.81 -16.09%

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