[HONGSENG] QoQ Quarter Result on 31-Mar-2009 [#1]

Stock
[HONGSENG] HONG SENG CONSOLIDATED BERHAD
Announcement Date
26-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 90.52%
YoY- 9.41%
Quarter Report
Latest QR
Upcoming QR
HONGSENG's Result
HONGSENG's Financial Summary
View:
Show?
Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 16,400 11,981 7,006 8,879 5,877 5,971 6,702 81.29%
PBT 4,605 3,487 2,282 1,349 1,098 1,797 2,289 59.16%
Tax -293 -230 -139 126 -402 -169 -209 25.18%
NP 4,312 3,257 2,143 1,475 696 1,628 2,080 62.36%
-
NP to SH 4,306 3,275 2,068 1,326 696 1,628 2,080 62.21%
-
Tax Rate 6.36% 6.60% 6.09% -9.34% 36.61% 9.40% 9.13% -
Total Cost 12,088 8,724 4,863 7,404 5,181 4,343 4,622 89.49%
-
Net Worth 43,075 38,264 34,426 32,403 30,904 30,201 27,097 36.09%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 43,075 38,264 34,426 32,403 30,904 30,201 27,097 36.09%
NOSH 156,014 154,481 152,058 152,413 151,568 152,149 144,444 5.25%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 26.29% 27.18% 30.59% 16.61% 11.84% 27.27% 31.04% -
ROE 10.00% 8.56% 6.01% 4.09% 2.25% 5.39% 7.68% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 10.51 7.76 4.61 5.83 3.88 3.92 4.64 72.21%
EPS 2.76 2.12 1.36 0.87 0.46 1.07 1.44 54.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2761 0.2477 0.2264 0.2126 0.2039 0.1985 0.1876 29.29%
Adjusted Per Share Value based on latest NOSH - 152,413
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 0.32 0.23 0.14 0.17 0.12 0.12 0.13 82.00%
EPS 0.08 0.06 0.04 0.03 0.01 0.03 0.04 58.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0084 0.0075 0.0067 0.0063 0.006 0.0059 0.0053 35.82%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.52 0.52 0.46 0.23 0.34 0.38 0.43 -
P/RPS 4.95 6.70 9.98 3.95 8.77 9.68 9.27 -34.10%
P/EPS 18.84 24.53 33.82 26.44 74.04 35.51 29.86 -26.37%
EY 5.31 4.08 2.96 3.78 1.35 2.82 3.35 35.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.88 2.10 2.03 1.08 1.67 1.91 2.29 -12.29%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 23/02/10 30/11/09 26/08/09 26/05/09 24/02/09 25/11/08 19/08/08 -
Price 0.37 0.54 0.49 0.49 0.28 0.31 0.41 -
P/RPS 3.52 6.96 10.64 8.41 7.22 7.90 8.84 -45.78%
P/EPS 13.41 25.47 36.03 56.32 60.98 28.97 28.47 -39.37%
EY 7.46 3.93 2.78 1.78 1.64 3.45 3.51 65.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.34 2.18 2.16 2.30 1.37 1.56 2.19 -27.86%

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