[HONGSENG] QoQ Annualized Quarter Result on 31-Dec-2010 [#4]

Stock
[HONGSENG] HONG SENG CONSOLIDATED BERHAD
Announcement Date
23-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 3.98%
YoY- -4.38%
Quarter Report
Latest QR
Upcoming QR
HONGSENG's Result
HONGSENG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 45,345 40,032 40,624 46,575 44,637 39,522 46,696 -1.93%
PBT 8,421 8,360 11,204 11,409 10,962 9,392 14,908 -31.64%
Tax 290 -352 -728 -794 -706 -340 -876 -
NP 8,712 8,008 10,476 10,615 10,256 9,052 14,032 -27.20%
-
NP to SH 8,454 7,804 10,288 10,502 10,100 8,818 12,884 -24.47%
-
Tax Rate -3.44% 4.21% 6.50% 6.96% 6.44% 3.62% 5.88% -
Total Cost 36,633 32,024 30,148 35,960 34,381 30,470 32,664 7.93%
-
Net Worth 61,830 58,721 57,036 54,558 51,505 48,261 46,927 20.16%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 61,830 58,721 57,036 54,558 51,505 48,261 46,927 20.16%
NOSH 239,282 239,386 238,148 238,140 237,460 237,043 235,109 1.17%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 19.21% 20.00% 25.79% 22.79% 22.98% 22.90% 30.05% -
ROE 13.67% 13.29% 18.04% 19.25% 19.61% 18.27% 27.45% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 18.95 16.72 17.06 19.56 18.80 16.67 19.86 -3.07%
EPS 3.53 3.26 4.32 4.41 4.25 3.72 5.48 -25.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2584 0.2453 0.2395 0.2291 0.2169 0.2036 0.1996 18.76%
Adjusted Per Share Value based on latest NOSH - 239,918
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 0.89 0.78 0.80 0.91 0.87 0.77 0.91 -1.46%
EPS 0.17 0.15 0.20 0.21 0.20 0.17 0.25 -22.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0121 0.0115 0.0112 0.0107 0.0101 0.0094 0.0092 20.02%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.31 0.35 0.38 0.34 0.31 0.33 0.37 -
P/RPS 1.64 2.09 2.23 1.74 1.65 1.98 1.86 -8.04%
P/EPS 8.77 10.74 8.80 7.71 7.29 8.87 6.75 19.04%
EY 11.40 9.31 11.37 12.97 13.72 11.27 14.81 -15.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.20 1.43 1.59 1.48 1.43 1.62 1.85 -25.04%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 24/11/11 24/08/11 25/05/11 23/02/11 25/11/10 25/08/10 26/05/10 -
Price 0.34 0.32 0.37 0.38 0.38 0.31 0.32 -
P/RPS 1.79 1.91 2.17 1.94 2.02 1.86 1.61 7.31%
P/EPS 9.62 9.82 8.56 8.62 8.93 8.33 5.84 39.43%
EY 10.39 10.19 11.68 11.61 11.19 12.00 17.13 -28.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.32 1.30 1.54 1.66 1.75 1.52 1.60 -12.02%

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