[HONGSENG] QoQ Annualized Quarter Result on 31-Dec-2021 [#1]

Stock
[HONGSENG] HONG SENG CONSOLIDATED BERHAD
Announcement Date
25-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2022
Quarter
31-Dec-2021 [#1]
Profit Trend
QoQ- 257.02%
YoY- 2681.18%
Quarter Report
Latest QR
Upcoming QR
HONGSENG's Result
HONGSENG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 198,401 266,806 386,942 303,440 146,969 77,575 90,306 68.91%
PBT 119,170 174,956 228,212 205,644 69,848 20,675 23,643 193.68%
Tax -16,798 -30,449 -45,212 -29,956 -10,978 -4,475 -5,126 120.46%
NP 102,372 144,506 183,000 175,688 58,870 16,200 18,517 212.33%
-
NP to SH 97,191 135,581 167,362 165,536 46,366 9,549 11,443 315.74%
-
Tax Rate 14.10% 17.40% 19.81% 14.57% 15.72% 21.64% 21.68% -
Total Cost 96,029 122,300 203,942 127,752 88,099 61,375 71,789 21.38%
-
Net Worth 388,239 374,957 357,026 314,020 252,950 202,275 125,614 112.03%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 388,239 374,957 357,026 314,020 252,950 202,275 125,614 112.03%
NOSH 5,108,416 5,108,416 2,554,193 2,553,484 2,552,437 2,352,729 994,700 197.37%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 51.60% 54.16% 47.29% 57.90% 40.06% 20.88% 20.50% -
ROE 25.03% 36.16% 46.88% 52.71% 18.33% 4.72% 9.11% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 3.88 5.22 15.15 11.89 11.21 6.95 13.50 -56.41%
EPS 1.90 2.65 6.56 6.48 6.30 1.55 2.36 -13.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.076 0.0734 0.1398 0.123 0.193 0.1813 0.1878 -45.25%
Adjusted Per Share Value based on latest NOSH - 2,553,484
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 3.88 5.22 7.57 5.94 2.88 1.52 1.77 68.66%
EPS 1.90 2.65 3.28 3.24 0.91 0.19 0.22 320.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.076 0.0734 0.0699 0.0615 0.0495 0.0396 0.0246 111.97%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.325 0.82 2.61 2.69 2.42 0.855 1.37 -
P/RPS 8.37 15.70 17.23 22.63 21.58 12.30 10.15 -12.05%
P/EPS 17.08 30.90 39.83 41.49 68.41 99.89 80.08 -64.26%
EY 5.85 3.24 2.51 2.41 1.46 1.00 1.25 179.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.28 11.17 18.67 21.87 12.54 4.72 7.29 -29.86%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 23/11/22 24/08/22 26/05/22 25/02/22 25/11/21 26/08/21 28/05/21 -
Price 0.215 0.48 1.98 2.95 3.32 1.67 1.52 -
P/RPS 5.54 9.19 13.07 24.82 29.61 24.02 11.26 -37.65%
P/EPS 11.30 18.09 30.21 45.50 93.85 195.11 88.84 -74.67%
EY 8.85 5.53 3.31 2.20 1.07 0.51 1.13 293.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.83 6.54 14.16 23.98 17.20 9.21 8.09 -50.32%

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