[HONGSENG] QoQ TTM 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- 2.03%
YoY- -13.52%
Quarter Report
Latest QR
Upcoming QR
HONGSENG's Result
HONGSENG's Financial Summary
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 44,266 33,743 27,733 27,429 23,024 23,358 22,711 55.84%
PBT 11,723 8,216 6,526 6,533 6,561 7,367 7,311 36.87%
Tax -536 -645 -584 -654 -945 -545 -599 -7.12%
NP 11,187 7,571 5,942 5,879 5,616 6,822 6,712 40.44%
-
NP to SH 10,975 7,365 5,718 5,730 5,616 6,822 6,712 38.66%
-
Tax Rate 4.57% 7.85% 8.95% 10.01% 14.40% 7.40% 8.19% -
Total Cost 33,079 26,172 21,791 21,550 17,408 16,536 15,999 62.08%
-
Net Worth 43,075 0 0 0 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 - - - - - - 9,921 -
Div Payout % - - - - - - 147.82% -
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 0 0 0 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 25.27% 22.44% 21.43% 21.43% 24.39% 29.21% 29.55% -
ROE 25.48% 0.00% 0.00% 0.00% 18.17% 22.59% 24.77% -
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 28.37 21.84 18.24 18.00 15.19 15.35 15.72 48.07%
EPS 7.03 4.77 3.76 3.76 3.71 4.48 4.65 31.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 6.87 -
NAPS 0.2761 0.00 0.00 0.00 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 0.87 0.66 0.54 0.54 0.45 0.46 0.44 57.33%
EPS 0.21 0.14 0.11 0.11 0.11 0.13 0.13 37.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.19 -
NAPS 0.0084 0.00 0.00 0.00 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 1.83 2.38 2.52 1.28 2.24 2.48 2.73 -23.35%
P/EPS 7.39 10.91 12.23 6.12 9.18 8.48 9.25 -13.86%
EY 13.53 9.17 8.17 16.35 10.90 11.80 10.81 16.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 15.97 -
P/NAPS 1.88 0.00 0.00 0.00 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 1.30 2.47 2.69 2.72 1.84 2.02 2.61 -37.08%
P/EPS 5.26 11.33 13.03 13.03 7.56 6.91 8.82 -29.08%
EY 19.01 8.83 7.67 7.67 13.23 14.46 11.33 41.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 16.75 -
P/NAPS 1.34 0.00 0.00 0.00 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