[HSSEB] QoQ Annualized Quarter Result on 31-Mar-2017 [#1]

Stock
[HSSEB] HSS ENGINEERS BERHAD
Announcement Date
26-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- -9.85%
YoY--%
Quarter Report
Latest QR
Upcoming QR
HSSEB's Result
HSSEB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 145,632 139,340 134,262 117,044 139,004 136,397 131,654 6.93%
PBT 21,910 17,152 18,032 18,108 19,890 13,456 15,544 25.63%
Tax -6,903 -5,184 -5,774 -5,472 -5,873 -4,474 -5,100 22.29%
NP 15,007 11,968 12,258 12,636 14,017 8,981 10,444 27.25%
-
NP to SH 15,007 11,968 12,258 12,636 14,017 8,981 10,444 27.25%
-
Tax Rate 31.51% 30.22% 32.02% 30.22% 29.53% 33.25% 32.81% -
Total Cost 130,625 127,372 122,004 104,408 124,987 127,416 121,210 5.09%
-
Net Worth 89,342 86,151 82,961 79,770 67,645 59,276 40,956 67.96%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 89,342 86,151 82,961 79,770 67,645 59,276 40,956 67.96%
NOSH 319,081 319,081 319,081 319,081 319,081 269,439 255,980 15.77%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 10.30% 8.59% 9.13% 10.80% 10.08% 6.58% 7.93% -
ROE 16.80% 13.89% 14.78% 15.84% 20.72% 15.15% 25.50% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 45.64 43.67 42.08 36.68 49.32 50.62 51.43 -7.63%
EPS 4.70 3.75 3.84 3.96 4.97 3.33 4.08 9.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.28 0.27 0.26 0.25 0.24 0.22 0.16 45.07%
Adjusted Per Share Value based on latest NOSH - 319,081
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 28.64 27.40 26.40 23.02 27.34 26.82 25.89 6.94%
EPS 2.95 2.35 2.41 2.49 2.76 1.77 2.05 27.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1757 0.1694 0.1632 0.1569 0.133 0.1166 0.0805 68.02%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 - -
Price 1.48 1.14 0.925 0.73 0.395 0.555 0.00 -
P/RPS 3.24 2.61 2.20 1.99 0.80 1.10 0.00 -
P/EPS 31.47 30.39 24.08 18.43 7.94 16.65 0.00 -
EY 3.18 3.29 4.15 5.42 12.59 6.01 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.29 4.22 3.56 2.92 1.65 2.52 0.00 -
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 13/02/18 16/11/17 16/08/17 26/05/17 15/02/17 18/11/16 05/08/16 -
Price 1.59 1.11 1.03 0.895 0.51 0.48 0.00 -
P/RPS 3.48 2.54 2.45 2.44 1.03 0.95 0.00 -
P/EPS 33.81 29.59 26.81 22.60 10.26 14.40 0.00 -
EY 2.96 3.38 3.73 4.42 9.75 6.94 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.68 4.11 3.96 3.58 2.13 2.18 0.00 -

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