[HONGSENG] QoQ Annualized Quarter Result on 31-Dec-2008 [#4]

Stock
[HONGSENG] HONG SENG CONSOLIDATED BERHAD
Announcement Date
24-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -14.39%
YoY- -12.52%
Quarter Report
Latest QR
Upcoming QR
HONGSENG's Result
HONGSENG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 37,154 31,770 35,516 23,024 22,862 22,352 17,896 62.66%
PBT 9,490 7,262 5,396 6,561 7,284 7,332 5,508 43.67%
Tax -324 -26 504 -944 -722 -746 -660 -37.74%
NP 9,166 7,236 5,900 5,617 6,561 6,586 4,848 52.84%
-
NP to SH 8,892 6,788 5,304 5,617 6,561 6,586 4,848 49.78%
-
Tax Rate 3.41% 0.36% -9.34% 14.39% 9.91% 10.17% 11.98% -
Total Cost 27,988 24,534 29,616 17,407 16,301 15,766 13,048 66.24%
-
Net Worth 37,801 34,457 32,403 30,960 30,148 23,050 26,381 27.07%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 37,801 34,457 32,403 30,960 30,148 23,050 26,381 27.07%
NOSH 152,608 152,197 152,413 151,840 151,882 122,873 100,999 31.64%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 24.67% 22.78% 16.61% 24.40% 28.70% 29.46% 27.09% -
ROE 23.52% 19.70% 16.37% 18.14% 21.76% 28.57% 18.38% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 24.35 20.87 23.30 15.16 15.05 18.19 17.72 23.57%
EPS 5.83 4.46 3.48 3.70 4.32 5.36 4.80 13.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2477 0.2264 0.2126 0.2039 0.1985 0.1876 0.2612 -3.47%
Adjusted Per Share Value based on latest NOSH - 151,568
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 0.73 0.62 0.70 0.45 0.45 0.44 0.35 63.17%
EPS 0.17 0.13 0.10 0.11 0.13 0.13 0.09 52.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0074 0.0067 0.0063 0.0061 0.0059 0.0045 0.0052 26.49%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.52 0.46 0.23 0.34 0.38 0.43 0.75 -
P/RPS 2.14 2.20 0.99 2.24 2.52 2.36 4.23 -36.48%
P/EPS 8.92 10.31 6.61 9.19 8.80 8.02 15.62 -31.14%
EY 11.21 9.70 15.13 10.88 11.37 12.47 6.40 45.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.10 2.03 1.08 1.67 1.91 2.29 2.87 -18.78%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/11/09 26/08/09 26/05/09 24/02/09 25/11/08 19/08/08 21/05/08 -
Price 0.54 0.49 0.49 0.28 0.31 0.41 0.50 -
P/RPS 2.22 2.35 2.10 1.85 2.06 2.25 2.82 -14.72%
P/EPS 9.27 10.99 14.08 7.57 7.18 7.65 10.42 -7.49%
EY 10.79 9.10 7.10 13.21 13.94 13.07 9.60 8.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.18 2.16 2.30 1.37 1.56 2.19 1.91 9.20%

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