[HONGSENG] YoY Annualized Quarter Result on 30-Jun-2008 [#2]

Stock
[HONGSENG] HONG SENG CONSOLIDATED BERHAD
Announcement Date
19-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- 35.85%
YoY- 9.15%
Quarter Report
Latest QR
Upcoming QR
HONGSENG's Result
HONGSENG's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 40,032 39,522 31,770 22,352 18,634 13,136 13,206 20.29%
PBT 8,360 9,392 7,262 7,332 6,524 3,958 3,674 14.67%
Tax -352 -340 -26 -746 -490 -290 -316 1.81%
NP 8,008 9,052 7,236 6,586 6,034 3,668 3,358 15.57%
-
NP to SH 7,804 8,818 6,788 6,586 6,034 3,668 3,358 15.08%
-
Tax Rate 4.21% 3.62% 0.36% 10.17% 7.51% 7.33% 8.60% -
Total Cost 32,024 30,470 24,534 15,766 12,600 9,468 9,848 21.70%
-
Net Worth 58,721 48,261 34,457 23,050 31,146 24,832 18,672 21.03%
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 58,721 48,261 34,457 23,050 31,146 24,832 18,672 21.03%
NOSH 239,386 237,043 152,197 122,873 98,594 98,074 97,052 16.23%
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 20.00% 22.90% 22.78% 29.46% 32.38% 27.92% 25.43% -
ROE 13.29% 18.27% 19.70% 28.57% 19.37% 14.77% 17.98% -
Per Share
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 16.72 16.67 20.87 18.19 18.90 13.39 13.61 3.48%
EPS 3.26 3.72 4.46 5.36 6.12 3.74 3.46 -0.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2453 0.2036 0.2264 0.1876 0.3159 0.2532 0.1924 4.12%
Adjusted Per Share Value based on latest NOSH - 144,444
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 0.78 0.77 0.62 0.44 0.36 0.26 0.26 20.08%
EPS 0.15 0.17 0.13 0.13 0.12 0.07 0.07 13.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0115 0.0094 0.0067 0.0045 0.0061 0.0049 0.0037 20.79%
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 -
Price 0.35 0.33 0.46 0.43 0.65 0.36 0.28 -
P/RPS 2.09 1.98 2.20 2.36 3.44 2.69 2.06 0.24%
P/EPS 10.74 8.87 10.31 8.02 10.62 9.63 8.09 4.83%
EY 9.31 11.27 9.70 12.47 9.42 10.39 12.36 -4.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.43 1.62 2.03 2.29 2.06 1.42 1.46 -0.34%
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 24/08/11 25/08/10 26/08/09 19/08/08 20/08/07 14/08/06 23/08/05 -
Price 0.32 0.31 0.49 0.41 0.71 0.31 0.31 -
P/RPS 1.91 1.86 2.35 2.25 3.76 2.31 2.28 -2.90%
P/EPS 9.82 8.33 10.99 7.65 11.60 8.29 8.96 1.53%
EY 10.19 12.00 9.10 13.07 8.62 12.06 11.16 -1.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.30 1.52 2.16 2.19 2.25 1.22 1.61 -3.50%

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