[HONGSENG] QoQ TTM Result on 31-Dec-2006 [#4]

Stock
[HONGSENG] HONG SENG CONSOLIDATED BERHAD
Announcement Date
13-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 11.63%
YoY- 21.51%
Quarter Report
Latest QR
Upcoming QR
HONGSENG's Result
HONGSENG's Financial Summary
View:
Show?
TTM Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 19,918 18,621 16,931 15,873 14,569 14,649 14,221 25.15%
PBT 6,631 6,516 5,496 5,234 4,815 4,517 4,313 33.17%
Tax -431 -402 -319 -302 -397 -303 -287 31.10%
NP 6,200 6,114 5,177 4,932 4,418 4,214 4,026 33.32%
-
NP to SH 6,200 6,114 5,177 4,932 4,418 4,214 4,026 33.32%
-
Tax Rate 6.50% 6.17% 5.80% 5.77% 8.25% 6.71% 6.65% -
Total Cost 13,718 12,507 11,754 10,941 10,151 10,435 10,195 21.85%
-
Net Worth 0 0 29,087 28,093 26,246 24,780 23,841 -
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 0 0 29,087 28,093 26,246 24,780 23,841 -
NOSH 99,215 98,712 98,269 98,333 98,082 97,870 98,354 0.58%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 31.13% 32.83% 30.58% 31.07% 30.32% 28.77% 28.31% -
ROE 0.00% 0.00% 17.80% 17.56% 16.83% 17.01% 16.89% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 20.08 18.86 17.23 16.14 14.85 14.97 14.46 24.44%
EPS 6.25 6.19 5.27 5.02 4.50 4.31 4.09 32.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.00 0.296 0.2857 0.2676 0.2532 0.2424 -
Adjusted Per Share Value based on latest NOSH - 98,333
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 0.39 0.36 0.33 0.31 0.29 0.29 0.28 24.69%
EPS 0.12 0.12 0.10 0.10 0.09 0.08 0.08 31.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.00 0.0057 0.0055 0.0051 0.0049 0.0047 -
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.69 0.65 0.50 0.39 0.30 0.36 0.37 -
P/RPS 3.44 3.45 2.90 2.42 2.02 2.41 2.56 21.74%
P/EPS 11.04 10.49 9.49 7.78 6.66 8.36 9.04 14.23%
EY 9.06 9.53 10.54 12.86 15.01 11.96 11.06 -12.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 1.69 1.37 1.12 1.42 1.53 -
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 22/11/07 20/08/07 16/05/07 13/02/07 15/11/06 14/08/06 27/04/06 -
Price 0.94 0.71 0.41 0.32 0.31 0.31 0.36 -
P/RPS 4.68 3.76 2.38 1.98 2.09 2.07 2.49 52.24%
P/EPS 15.04 11.46 7.78 6.38 6.88 7.20 8.79 43.00%
EY 6.65 8.72 12.85 15.67 14.53 13.89 11.37 -30.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 1.39 1.12 1.16 1.22 1.49 -

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