[HONGSENG] QoQ Cumulative Quarter Result on 30-Sep-2009 [#3]

Stock
[HONGSENG] HONG SENG CONSOLIDATED BERHAD
Announcement Date
30-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 96.49%
YoY- 35.52%
Quarter Report
Latest QR
Upcoming QR
HONGSENG's Result
HONGSENG's Financial Summary
View:
Show?
Cumulative Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 19,761 11,674 45,622 27,866 15,885 8,879 23,024 -9.71%
PBT 4,696 3,727 11,731 7,118 3,631 1,349 6,561 -20.03%
Tax -170 -219 -536 -243 -13 126 -944 -68.21%
NP 4,526 3,508 11,195 6,875 3,618 1,475 5,617 -13.44%
-
NP to SH 4,409 3,221 10,983 6,669 3,394 1,326 5,617 -14.94%
-
Tax Rate 3.62% 5.88% 4.57% 3.41% 0.36% -9.34% 14.39% -
Total Cost 15,235 8,166 34,427 20,991 12,267 7,404 17,407 -8.52%
-
Net Worth 48,261 46,927 42,599 37,801 34,457 32,403 30,960 34.54%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 48,261 46,927 42,599 37,801 34,457 32,403 30,960 34.54%
NOSH 237,043 235,109 153,510 152,608 152,197 152,413 151,840 34.68%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 22.90% 30.05% 24.54% 24.67% 22.78% 16.61% 24.40% -
ROE 9.14% 6.86% 25.78% 17.64% 9.85% 4.09% 18.14% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 8.34 4.97 29.72 18.26 10.44 5.83 15.16 -32.93%
EPS 1.86 1.37 4.73 4.37 2.23 0.87 3.70 -36.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2036 0.1996 0.2775 0.2477 0.2264 0.2126 0.2039 -0.09%
Adjusted Per Share Value based on latest NOSH - 154,481
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 0.39 0.23 0.89 0.55 0.31 0.17 0.45 -9.12%
EPS 0.09 0.06 0.21 0.13 0.07 0.03 0.11 -12.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0094 0.0092 0.0083 0.0074 0.0067 0.0063 0.0061 33.51%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.33 0.37 0.52 0.52 0.46 0.23 0.34 -
P/RPS 3.96 7.45 1.75 2.85 4.41 3.95 2.24 46.35%
P/EPS 17.74 27.01 7.27 11.90 20.63 26.44 9.19 55.22%
EY 5.64 3.70 13.76 8.40 4.85 3.78 10.88 -35.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.62 1.85 1.87 2.10 2.03 1.08 1.67 -2.01%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 25/08/10 26/05/10 23/02/10 30/11/09 26/08/09 26/05/09 24/02/09 -
Price 0.31 0.32 0.37 0.54 0.49 0.49 0.28 -
P/RPS 3.72 6.44 1.24 2.96 4.69 8.41 1.85 59.51%
P/EPS 16.67 23.36 5.17 12.36 21.97 56.32 7.57 69.50%
EY 6.00 4.28 19.34 8.09 4.55 1.78 13.21 -40.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.52 1.60 1.33 2.18 2.16 2.30 1.37 7.19%

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