[HONGSENG] QoQ Cumulative Quarter Result on 31-Dec-2009 [#4]

Stock
[HONGSENG] HONG SENG CONSOLIDATED BERHAD
Announcement Date
23-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 64.69%
YoY- 95.53%
Quarter Report
Latest QR
Upcoming QR
HONGSENG's Result
HONGSENG's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 33,478 19,761 11,674 45,622 27,866 15,885 8,879 142.05%
PBT 8,222 4,696 3,727 11,731 7,118 3,631 1,349 233.29%
Tax -530 -170 -219 -536 -243 -13 126 -
NP 7,692 4,526 3,508 11,195 6,875 3,618 1,475 200.41%
-
NP to SH 7,575 4,409 3,221 10,983 6,669 3,394 1,326 219.22%
-
Tax Rate 6.45% 3.62% 5.88% 4.57% 3.41% 0.36% -9.34% -
Total Cost 25,786 15,235 8,166 34,427 20,991 12,267 7,404 129.58%
-
Net Worth 51,505 48,261 46,927 42,599 37,801 34,457 32,403 36.16%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 51,505 48,261 46,927 42,599 37,801 34,457 32,403 36.16%
NOSH 237,460 237,043 235,109 153,510 152,608 152,197 152,413 34.35%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 22.98% 22.90% 30.05% 24.54% 24.67% 22.78% 16.61% -
ROE 14.71% 9.14% 6.86% 25.78% 17.64% 9.85% 4.09% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 14.10 8.34 4.97 29.72 18.26 10.44 5.83 80.08%
EPS 3.19 1.86 1.37 4.73 4.37 2.23 0.87 137.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2169 0.2036 0.1996 0.2775 0.2477 0.2264 0.2126 1.34%
Adjusted Per Share Value based on latest NOSH - 156,014
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 0.66 0.39 0.23 0.89 0.55 0.31 0.17 146.81%
EPS 0.15 0.09 0.06 0.21 0.13 0.07 0.03 192.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0101 0.0094 0.0092 0.0083 0.0074 0.0067 0.0063 36.93%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.31 0.33 0.37 0.52 0.52 0.46 0.23 -
P/RPS 2.20 3.96 7.45 1.75 2.85 4.41 3.95 -32.28%
P/EPS 9.72 17.74 27.01 7.27 11.90 20.63 26.44 -48.65%
EY 10.29 5.64 3.70 13.76 8.40 4.85 3.78 94.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.43 1.62 1.85 1.87 2.10 2.03 1.08 20.55%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 25/11/10 25/08/10 26/05/10 23/02/10 30/11/09 26/08/09 26/05/09 -
Price 0.38 0.31 0.32 0.37 0.54 0.49 0.49 -
P/RPS 2.70 3.72 6.44 1.24 2.96 4.69 8.41 -53.08%
P/EPS 11.91 16.67 23.36 5.17 12.36 21.97 56.32 -64.47%
EY 8.39 6.00 4.28 19.34 8.09 4.55 1.78 180.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.75 1.52 1.60 1.33 2.18 2.16 2.30 -16.64%

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