[HONGSENG] YoY Annualized Quarter Result on 30-Sep-2007 [#3]

Stock
[HONGSENG] HONG SENG CONSOLIDATED BERHAD
Announcement Date
22-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 0.21%
YoY- 38.9%
Quarter Report
Latest QR
Upcoming QR
HONGSENG's Result
HONGSENG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 44,637 37,154 22,862 19,520 14,126 14,280 12,474 23.66%
PBT 10,962 9,490 7,284 6,672 4,806 4,218 4,301 16.86%
Tax -706 -324 -722 -625 -453 -344 -686 0.47%
NP 10,256 9,166 6,561 6,046 4,353 3,874 3,614 18.97%
-
NP to SH 10,100 8,892 6,561 6,046 4,353 3,874 3,614 18.67%
-
Tax Rate 6.44% 3.41% 9.91% 9.37% 9.43% 8.16% 15.95% -
Total Cost 34,381 27,988 16,301 13,473 9,773 10,405 8,860 25.34%
-
Net Worth 51,505 37,801 30,148 32,752 26,237 19,914 13,619 24.80%
Dividend
30/09/10 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
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 51,505 37,801 30,148 32,752 26,237 19,914 13,619 24.80%
NOSH 237,460 152,608 151,882 98,801 98,048 97,190 81,167 19.58%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 22.98% 24.67% 28.70% 30.98% 30.82% 27.13% 28.98% -
ROE 19.61% 23.52% 21.76% 18.46% 16.59% 19.46% 26.54% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 18.80 24.35 15.05 19.76 14.41 14.69 15.37 3.41%
EPS 4.25 5.83 4.32 6.12 4.44 3.99 4.45 -0.76%
DPS 0.00 0.00 0.00 13.33 0.00 0.00 0.00 -
NAPS 0.2169 0.2477 0.1985 0.3315 0.2676 0.2049 0.1678 4.36%
Adjusted Per Share Value based on latest NOSH - 99,215
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 0.87 0.73 0.45 0.38 0.28 0.28 0.24 23.92%
EPS 0.20 0.17 0.13 0.12 0.09 0.08 0.07 19.11%
DPS 0.00 0.00 0.00 0.26 0.00 0.00 0.00 -
NAPS 0.0101 0.0074 0.0059 0.0064 0.0051 0.0039 0.0027 24.58%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 0.31 0.52 0.38 0.69 0.30 0.30 0.37 -
P/RPS 1.65 2.14 2.52 3.49 2.08 2.04 2.41 -6.11%
P/EPS 7.29 8.92 8.80 11.27 6.76 7.53 8.31 -2.15%
EY 13.72 11.21 11.37 8.87 14.80 13.29 12.04 2.19%
DY 0.00 0.00 0.00 19.32 0.00 0.00 0.00 -
P/NAPS 1.43 2.10 1.91 2.08 1.12 1.46 2.21 -6.99%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 25/11/10 30/11/09 25/11/08 22/11/07 15/11/06 18/10/05 10/11/04 -
Price 0.38 0.54 0.31 0.94 0.31 0.29 0.32 -
P/RPS 2.02 2.22 2.06 4.76 2.15 1.97 2.08 -0.48%
P/EPS 8.93 9.27 7.18 15.36 6.98 7.27 7.19 3.67%
EY 11.19 10.79 13.94 6.51 14.32 13.75 13.92 -3.57%
DY 0.00 0.00 0.00 14.18 0.00 0.00 0.00 -
P/NAPS 1.75 2.18 1.56 2.84 1.16 1.42 1.91 -1.44%

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