[HONGSENG] YoY Annualized Quarter Result on 31-Dec-2005 [#4]

Stock
[HONGSENG] HONG SENG CONSOLIDATED BERHAD
Announcement Date
28-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 3.83%
YoY- 14.65%
Quarter Report
Latest QR
Upcoming QR
HONGSENG's Result
HONGSENG's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 23,024 20,852 15,887 14,897 11,135 19.89%
PBT 6,561 6,897 5,344 4,337 4,250 11.45%
Tax -944 -476 -349 -314 -731 6.59%
NP 5,617 6,421 4,995 4,023 3,519 12.39%
-
NP to SH 5,617 6,421 4,995 4,023 3,509 12.47%
-
Tax Rate 14.39% 6.90% 6.53% 7.24% 17.20% -
Total Cost 17,407 14,431 10,892 10,874 7,616 22.93%
-
Net Worth 30,960 24,688 28,006 22,825 14,938 19.97%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div - - - - - -
Div Payout % - - - - - -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 30,960 24,688 28,006 22,825 14,938 19.97%
NOSH 151,840 99,030 98,027 97,338 85,169 15.54%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 24.40% 30.79% 31.44% 27.01% 31.60% -
ROE 18.14% 26.01% 17.84% 17.62% 23.49% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 15.16 21.06 16.21 15.30 13.07 3.77%
EPS 3.70 4.32 5.09 4.13 4.12 -2.65%
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2039 0.2493 0.2857 0.2345 0.1754 3.83%
Adjusted Per Share Value based on latest NOSH - 97,627
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 0.45 0.41 0.31 0.29 0.22 19.57%
EPS 0.11 0.13 0.10 0.08 0.07 11.95%
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0061 0.0048 0.0055 0.0045 0.0029 20.41%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 0.34 0.91 0.39 0.28 0.39 -
P/RPS 2.24 4.32 2.41 1.83 2.98 -6.88%
P/EPS 9.19 14.03 7.65 6.77 9.47 -0.74%
EY 10.88 7.13 13.07 14.76 10.56 0.74%
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.67 3.65 1.37 1.19 2.22 -6.86%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 24/02/09 28/02/08 13/02/07 28/02/06 16/02/05 -
Price 0.28 0.70 0.32 0.31 0.37 -
P/RPS 1.85 3.32 1.97 2.03 2.83 -10.07%
P/EPS 7.57 10.80 6.28 7.50 8.98 -4.17%
EY 13.21 9.26 15.92 13.33 11.14 4.34%
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.37 2.81 1.12 1.32 2.11 -10.22%

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