[HONGSENG] YoY Annualized Quarter Result on 30-Sep-2006 [#3]

Stock
[HONGSENG] HONG SENG CONSOLIDATED BERHAD
Announcement Date
15-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 18.68%
YoY- 12.35%
Quarter Report
Latest QR
Upcoming QR
HONGSENG's Result
HONGSENG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 37,154 22,862 19,520 14,126 14,280 12,474 24.37%
PBT 9,490 7,284 6,672 4,806 4,218 4,301 17.13%
Tax -324 -722 -625 -453 -344 -686 -13.92%
NP 9,166 6,561 6,046 4,353 3,874 3,614 20.44%
-
NP to SH 8,892 6,561 6,046 4,353 3,874 3,614 19.71%
-
Tax Rate 3.41% 9.91% 9.37% 9.43% 8.16% 15.95% -
Total Cost 27,988 16,301 13,473 9,773 10,405 8,860 25.84%
-
Net Worth 37,801 30,148 32,752 26,237 19,914 13,619 22.63%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - - 13,173 - - - -
Div Payout % - - 217.86% - - - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 37,801 30,148 32,752 26,237 19,914 13,619 22.63%
NOSH 152,608 151,882 98,801 98,048 97,190 81,167 13.45%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 24.67% 28.70% 30.98% 30.82% 27.13% 28.98% -
ROE 23.52% 21.76% 18.46% 16.59% 19.46% 26.54% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 24.35 15.05 19.76 14.41 14.69 15.37 9.63%
EPS 5.83 4.32 6.12 4.44 3.99 4.45 5.54%
DPS 0.00 0.00 13.33 0.00 0.00 0.00 -
NAPS 0.2477 0.1985 0.3315 0.2676 0.2049 0.1678 8.09%
Adjusted Per Share Value based on latest NOSH - 98,082
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 0.73 0.45 0.38 0.28 0.28 0.24 24.90%
EPS 0.17 0.13 0.12 0.09 0.08 0.07 19.40%
DPS 0.00 0.00 0.26 0.00 0.00 0.00 -
NAPS 0.0074 0.0059 0.0064 0.0051 0.0039 0.0027 22.32%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 0.52 0.38 0.69 0.30 0.30 0.37 -
P/RPS 2.14 2.52 3.49 2.08 2.04 2.41 -2.34%
P/EPS 8.92 8.80 11.27 6.76 7.53 8.31 1.42%
EY 11.21 11.37 8.87 14.80 13.29 12.04 -1.41%
DY 0.00 0.00 19.32 0.00 0.00 0.00 -
P/NAPS 2.10 1.91 2.08 1.12 1.46 2.21 -1.01%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/11/09 25/11/08 22/11/07 15/11/06 18/10/05 10/11/04 -
Price 0.54 0.31 0.94 0.31 0.29 0.32 -
P/RPS 2.22 2.06 4.76 2.15 1.97 2.08 1.31%
P/EPS 9.27 7.18 15.36 6.98 7.27 7.19 5.21%
EY 10.79 13.94 6.51 14.32 13.75 13.92 -4.96%
DY 0.00 0.00 14.18 0.00 0.00 0.00 -
P/NAPS 2.18 1.56 2.84 1.16 1.42 1.91 2.67%

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